[SPTOTO] YoY Quarter Result on 31-Oct-2003 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -2.35%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 688,415 655,045 643,148 597,736 532,086 583,662 566,870 3.28%
PBT 101,876 138,091 108,884 105,215 103,886 109,429 110,671 -1.36%
Tax -27,109 -42,667 -35,209 -31,779 -33,806 -34,825 -33,421 -3.42%
NP 74,767 95,424 73,675 73,436 70,080 74,604 77,250 -0.54%
-
NP to SH 71,378 95,130 73,675 73,436 70,080 74,604 77,250 -1.30%
-
Tax Rate 26.61% 30.90% 32.34% 30.20% 32.54% 31.82% 30.20% -
Total Cost 613,648 559,621 569,473 524,300 462,006 509,058 489,620 3.83%
-
Net Worth 518,170 431,848 744,587 762,760 493,521 1,064,974 919,914 -9.11%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 118,272 111,046 56,431 46,739 22,208 55,757 28,568 26.70%
Div Payout % 165.70% 116.73% 76.60% 63.65% 31.69% 74.74% 36.98% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 518,170 431,848 744,587 762,760 493,521 1,064,974 919,914 -9.11%
NOSH 1,295,426 1,233,852 979,720 811,447 616,901 557,578 571,375 14.60%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 10.86% 14.57% 11.46% 12.29% 13.17% 12.78% 13.63% -
ROE 13.78% 22.03% 9.89% 9.63% 14.20% 7.01% 8.40% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 53.14 53.09 65.65 73.66 86.25 104.68 99.21 -9.87%
EPS 5.51 7.71 7.52 9.05 11.36 13.38 13.52 -13.88%
DPS 9.13 9.00 5.76 5.76 3.60 10.00 5.00 10.55%
NAPS 0.40 0.35 0.76 0.94 0.80 1.91 1.61 -20.70%
Adjusted Per Share Value based on latest NOSH - 811,447
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 50.96 48.49 47.61 44.24 39.38 43.20 41.96 3.29%
EPS 5.28 7.04 5.45 5.44 5.19 5.52 5.72 -1.32%
DPS 8.75 8.22 4.18 3.46 1.64 4.13 2.11 26.73%
NAPS 0.3835 0.3197 0.5511 0.5646 0.3653 0.7883 0.6809 -9.12%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 4.48 4.11 3.82 4.27 1.42 2.06 2.08 -
P/RPS 8.43 7.74 5.82 5.80 1.65 1.97 2.10 26.05%
P/EPS 81.31 53.31 50.80 47.18 12.50 15.40 15.38 31.97%
EY 1.23 1.88 1.97 2.12 8.00 6.50 6.50 -24.22%
DY 2.04 2.19 1.51 1.35 2.54 4.85 2.40 -2.67%
P/NAPS 11.20 11.74 5.03 4.54 1.78 1.08 1.29 43.33%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 08/12/06 09/12/05 08/12/04 17/12/03 18/12/02 28/11/01 27/11/00 -
Price 4.64 4.25 4.03 3.74 3.23 2.44 1.86 -
P/RPS 8.73 8.01 6.14 5.08 3.74 2.33 1.87 29.26%
P/EPS 84.21 55.12 53.59 41.33 28.43 18.24 13.76 35.22%
EY 1.19 1.81 1.87 2.42 3.52 5.48 7.27 -26.02%
DY 1.97 2.12 1.43 1.54 1.11 4.10 2.69 -5.05%
P/NAPS 11.60 12.14 5.30 3.98 4.04 1.28 1.16 46.75%

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