[SPTOTO] YoY Quarter Result on 31-Oct-2004 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
08-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -17.13%
YoY- 0.33%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 792,471 688,415 655,045 643,148 597,736 532,086 583,662 5.22%
PBT 119,206 101,876 138,091 108,884 105,215 103,886 109,429 1.43%
Tax -28,281 -27,109 -42,667 -35,209 -31,779 -33,806 -34,825 -3.40%
NP 90,925 74,767 95,424 73,675 73,436 70,080 74,604 3.35%
-
NP to SH 89,470 71,378 95,130 73,675 73,436 70,080 74,604 3.07%
-
Tax Rate 23.72% 26.61% 30.90% 32.34% 30.20% 32.54% 31.82% -
Total Cost 701,546 613,648 559,621 569,473 524,300 462,006 509,058 5.48%
-
Net Worth 353,337 518,170 431,848 744,587 762,760 493,521 1,064,974 -16.78%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 74,705 118,272 111,046 56,431 46,739 22,208 55,757 4.99%
Div Payout % 83.50% 165.70% 116.73% 76.60% 63.65% 31.69% 74.74% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 353,337 518,170 431,848 744,587 762,760 493,521 1,064,974 -16.78%
NOSH 1,261,918 1,295,426 1,233,852 979,720 811,447 616,901 557,578 14.57%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 11.47% 10.86% 14.57% 11.46% 12.29% 13.17% 12.78% -
ROE 25.32% 13.78% 22.03% 9.89% 9.63% 14.20% 7.01% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 62.80 53.14 53.09 65.65 73.66 86.25 104.68 -8.15%
EPS 7.09 5.51 7.71 7.52 9.05 11.36 13.38 -10.03%
DPS 5.92 9.13 9.00 5.76 5.76 3.60 10.00 -8.36%
NAPS 0.28 0.40 0.35 0.76 0.94 0.80 1.91 -27.37%
Adjusted Per Share Value based on latest NOSH - 979,720
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 58.66 50.96 48.49 47.61 44.24 39.38 43.20 5.22%
EPS 6.62 5.28 7.04 5.45 5.44 5.19 5.52 3.07%
DPS 5.53 8.75 8.22 4.18 3.46 1.64 4.13 4.98%
NAPS 0.2615 0.3835 0.3197 0.5511 0.5646 0.3653 0.7883 -16.79%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 4.99 4.48 4.11 3.82 4.27 1.42 2.06 -
P/RPS 7.95 8.43 7.74 5.82 5.80 1.65 1.97 26.16%
P/EPS 70.38 81.31 53.31 50.80 47.18 12.50 15.40 28.80%
EY 1.42 1.23 1.88 1.97 2.12 8.00 6.50 -22.38%
DY 1.19 2.04 2.19 1.51 1.35 2.54 4.85 -20.86%
P/NAPS 17.82 11.20 11.74 5.03 4.54 1.78 1.08 59.52%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 07/12/07 08/12/06 09/12/05 08/12/04 17/12/03 18/12/02 28/11/01 -
Price 4.94 4.64 4.25 4.03 3.74 3.23 2.44 -
P/RPS 7.87 8.73 8.01 6.14 5.08 3.74 2.33 22.47%
P/EPS 69.68 84.21 55.12 53.59 41.33 28.43 18.24 25.01%
EY 1.44 1.19 1.81 1.87 2.42 3.52 5.48 -19.95%
DY 1.20 1.97 2.12 1.43 1.54 1.11 4.10 -18.50%
P/NAPS 17.64 11.60 12.14 5.30 3.98 4.04 1.28 54.80%

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