[SPTOTO] YoY Quarter Result on 31-Jul-2004 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
13-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 193.14%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 756,998 745,599 715,856 632,028 583,902 517,396 586,767 4.33%
PBT 141,438 142,745 156,965 131,874 108,672 96,799 106,349 4.86%
Tax -39,910 -44,380 -42,765 -42,968 -33,465 -29,848 -28,818 5.57%
NP 101,528 98,365 114,200 88,906 75,207 66,951 77,531 4.59%
-
NP to SH 100,273 95,636 113,607 88,906 75,207 66,951 77,531 4.37%
-
Tax Rate 28.22% 31.09% 27.24% 32.58% 30.79% 30.84% 27.10% -
Total Cost 655,470 647,234 601,656 543,122 508,695 450,445 509,236 4.29%
-
Net Worth 382,235 556,474 991,354 757,495 797,767 339,485 1,046,951 -15.45%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 93,010 116,471 102,553 71,762 - 751,320 - -
Div Payout % 92.76% 121.79% 90.27% 80.72% - 1,122.19% - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 382,235 556,474 991,354 757,495 797,767 339,485 1,046,951 -15.45%
NOSH 1,274,116 1,294,127 1,139,488 996,704 774,531 556,533 565,919 14.47%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 13.41% 13.19% 15.95% 14.07% 12.88% 12.94% 13.21% -
ROE 26.23% 17.19% 11.46% 11.74% 9.43% 19.72% 7.41% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 59.41 57.61 62.82 63.41 75.39 92.97 103.68 -8.85%
EPS 7.87 7.39 9.97 8.92 9.71 12.03 13.70 -8.82%
DPS 7.30 9.00 9.00 7.20 0.00 135.00 0.00 -
NAPS 0.30 0.43 0.87 0.76 1.03 0.61 1.85 -26.14%
Adjusted Per Share Value based on latest NOSH - 996,704
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 56.03 55.19 52.99 46.78 43.22 38.30 43.43 4.33%
EPS 7.42 7.08 8.41 6.58 5.57 4.96 5.74 4.36%
DPS 6.88 8.62 7.59 5.31 0.00 55.61 0.00 -
NAPS 0.2829 0.4119 0.7338 0.5607 0.5905 0.2513 0.7749 -15.45%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 4.87 4.28 4.44 3.62 3.91 1.65 1.86 -
P/RPS 8.20 7.43 7.07 5.71 5.19 1.77 1.79 28.85%
P/EPS 61.88 57.92 44.53 40.58 40.27 13.72 13.58 28.74%
EY 1.62 1.73 2.25 2.46 2.48 7.29 7.37 -22.30%
DY 1.50 2.10 2.03 1.99 0.00 81.82 0.00 -
P/NAPS 16.23 9.95 5.10 4.76 3.80 2.70 1.01 58.82%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 10/09/07 06/09/06 13/09/05 13/09/04 22/09/03 18/09/02 21/09/01 -
Price 4.77 4.34 4.40 3.64 4.05 1.47 1.75 -
P/RPS 8.03 7.53 7.00 5.74 5.37 1.58 1.69 29.64%
P/EPS 60.61 58.73 44.13 40.81 41.71 12.22 12.77 29.62%
EY 1.65 1.70 2.27 2.45 2.40 8.18 7.83 -22.84%
DY 1.53 2.07 2.05 1.98 0.00 91.84 0.00 -
P/NAPS 15.90 10.09 5.06 4.79 3.93 2.41 0.95 59.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment