[SPTOTO] YoY TTM Result on 30-Apr-2003 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -8.32%
YoY- -14.53%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 2,938,322 2,670,215 2,476,559 2,206,470 2,294,084 2,333,399 2,339,892 3.86%
PBT 568,092 488,392 436,891 394,720 425,310 401,597 384,481 6.71%
Tax -122,140 -153,337 -302,849 -136,073 -122,690 -117,251 -133,355 -1.45%
NP 445,952 335,055 134,042 258,647 302,620 284,346 251,126 10.03%
-
NP to SH 443,031 335,055 134,042 258,647 302,620 284,346 251,126 9.91%
-
Tax Rate 21.50% 31.40% 69.32% 34.47% 28.85% 29.20% 34.68% -
Total Cost 2,492,370 2,335,160 2,342,517 1,947,823 1,991,464 2,049,053 2,088,766 2.98%
-
Net Worth 1,198,141 880,392 724,148 682,059 1,047,525 918,357 841,018 6.07%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 450,924 325,801 182,164 944,615 200,651 126,766 143,063 21.07%
Div Payout % 101.78% 97.24% 135.90% 365.21% 66.30% 44.58% 56.97% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,198,141 880,392 724,148 682,059 1,047,525 918,357 841,018 6.07%
NOSH 1,274,618 1,086,904 940,453 725,595 557,194 537,051 572,121 14.27%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 15.18% 12.55% 5.41% 11.72% 13.19% 12.19% 10.73% -
ROE 36.98% 38.06% 18.51% 37.92% 28.89% 30.96% 29.86% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 230.53 245.67 263.34 304.09 411.72 434.48 408.99 -9.10%
EPS 34.76 30.83 14.25 35.65 54.31 52.95 43.89 -3.81%
DPS 35.38 29.98 19.37 130.18 36.00 23.60 25.01 5.94%
NAPS 0.94 0.81 0.77 0.94 1.88 1.71 1.47 -7.17%
Adjusted Per Share Value based on latest NOSH - 725,595
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 217.49 197.65 183.31 163.32 169.81 172.72 173.20 3.86%
EPS 32.79 24.80 9.92 19.14 22.40 21.05 18.59 9.91%
DPS 33.38 24.12 13.48 69.92 14.85 9.38 10.59 21.07%
NAPS 0.8869 0.6517 0.536 0.5049 0.7754 0.6798 0.6225 6.07%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 4.75 3.93 4.28 3.07 3.83 1.60 3.31 -
P/RPS 2.06 1.60 1.63 1.01 0.93 0.37 0.81 16.82%
P/EPS 13.67 12.75 30.03 8.61 7.05 3.02 7.54 10.41%
EY 7.32 7.84 3.33 11.61 14.18 33.09 13.26 -9.42%
DY 7.45 7.63 4.53 42.41 9.40 14.75 7.55 -0.22%
P/NAPS 5.05 4.85 5.56 3.27 2.04 0.94 2.25 14.41%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 19/06/06 13/06/05 18/06/04 20/06/03 20/06/02 21/06/01 21/06/00 -
Price 4.60 3.99 4.17 3.50 1.70 1.57 3.29 -
P/RPS 2.00 1.62 1.58 1.15 0.41 0.36 0.80 16.49%
P/EPS 13.23 12.94 29.26 9.82 3.13 2.97 7.50 9.91%
EY 7.56 7.73 3.42 10.18 31.95 33.72 13.34 -9.02%
DY 7.69 7.51 4.65 37.20 21.18 15.03 7.60 0.19%
P/NAPS 4.89 4.93 5.42 3.72 0.90 0.92 2.24 13.88%

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