[SPTOTO] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -52.14%
YoY- -48.18%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 3,034,356 2,938,322 2,670,215 2,476,559 2,206,470 2,294,084 2,333,399 4.47%
PBT 545,793 568,092 488,392 436,891 394,720 425,310 401,597 5.24%
Tax -162,275 -122,140 -153,337 -302,849 -136,073 -122,690 -117,251 5.56%
NP 383,518 445,952 335,055 134,042 258,647 302,620 284,346 5.11%
-
NP to SH 376,578 443,031 335,055 134,042 258,647 302,620 284,346 4.79%
-
Tax Rate 29.73% 21.50% 31.40% 69.32% 34.47% 28.85% 29.20% -
Total Cost 2,650,838 2,492,370 2,335,160 2,342,517 1,947,823 1,991,464 2,049,053 4.38%
-
Net Worth 422,702 1,198,141 880,392 724,148 682,059 1,047,525 918,357 -12.12%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 423,182 450,924 325,801 182,164 944,615 200,651 126,766 22.24%
Div Payout % 112.38% 101.78% 97.24% 135.90% 365.21% 66.30% 44.58% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 422,702 1,198,141 880,392 724,148 682,059 1,047,525 918,357 -12.12%
NOSH 1,280,916 1,274,618 1,086,904 940,453 725,595 557,194 537,051 15.58%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 12.64% 15.18% 12.55% 5.41% 11.72% 13.19% 12.19% -
ROE 89.09% 36.98% 38.06% 18.51% 37.92% 28.89% 30.96% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 236.89 230.53 245.67 263.34 304.09 411.72 434.48 -9.61%
EPS 29.40 34.76 30.83 14.25 35.65 54.31 52.95 -9.33%
DPS 32.74 35.38 29.98 19.37 130.18 36.00 23.60 5.60%
NAPS 0.33 0.94 0.81 0.77 0.94 1.88 1.71 -23.97%
Adjusted Per Share Value based on latest NOSH - 940,453
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 224.60 217.49 197.65 183.31 163.32 169.81 172.72 4.47%
EPS 27.87 32.79 24.80 9.92 19.14 22.40 21.05 4.78%
DPS 31.32 33.38 24.12 13.48 69.92 14.85 9.38 22.24%
NAPS 0.3129 0.8869 0.6517 0.536 0.5049 0.7754 0.6798 -12.12%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 4.38 4.75 3.93 4.28 3.07 3.83 1.60 -
P/RPS 1.85 2.06 1.60 1.63 1.01 0.93 0.37 30.75%
P/EPS 14.90 13.67 12.75 30.03 8.61 7.05 3.02 30.45%
EY 6.71 7.32 7.84 3.33 11.61 14.18 33.09 -23.34%
DY 7.47 7.45 7.63 4.53 42.41 9.40 14.75 -10.71%
P/NAPS 13.27 5.05 4.85 5.56 3.27 2.04 0.94 55.43%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 19/06/06 13/06/05 18/06/04 20/06/03 20/06/02 21/06/01 -
Price 5.18 4.60 3.99 4.17 3.50 1.70 1.57 -
P/RPS 2.19 2.00 1.62 1.58 1.15 0.41 0.36 35.09%
P/EPS 17.62 13.23 12.94 29.26 9.82 3.13 2.97 34.52%
EY 5.68 7.56 7.73 3.42 10.18 31.95 33.72 -25.67%
DY 6.32 7.69 7.51 4.65 37.20 21.18 15.03 -13.43%
P/NAPS 15.70 4.89 4.93 5.42 3.72 0.90 0.92 60.41%

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