[SPTOTO] YoY TTM Result on 31-Jan-2003 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2003

Quarter

31-Jan-2003 [#3]

Profit Trend

QoQ- -1.88%

YoY- -8.12%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
TTM Result
Revenue	2,870,118	2,581,680	2,460,839	2,152,290	2,338,327	2,376,303	1,687,780	9.24%
YoY %	11.17%	4.91%	14.34%	-7.96%	-1.60%	40.79%	-	-
Horiz. %	170.05%	152.96%	145.80%	127.52%	138.54%	140.79%	100.00%	-
PBT	551,859	474,464	422,565	412,276	433,471	394,462	279,919	11.96%
YoY %	16.31%	12.28%	2.50%	-4.89%	9.89%	40.92%	-	-
Horiz. %	197.15%	169.50%	150.96%	147.28%	154.86%	140.92%	100.00%	-
Tax	-164,231	-314,209	-142,493	-130,152	-126,413	-140,604	-76,794	13.49%
YoY %	47.73%	-120.51%	-9.48%	-2.96%	10.09%	-83.09%	-	-
Horiz. %	213.86%	409.16%	185.55%	169.48%	164.61%	183.09%	100.00%	-
NP	387,628	160,255	280,072	282,124	307,058	253,858	203,125	11.36%
YoY %	141.88%	-42.78%	-0.73%	-8.12%	20.96%	24.98%	-	-
Horiz. %	190.83%	78.89%	137.88%	138.89%	151.17%	124.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	385,481	160,255	280,072	282,124	307,058	253,858	203,125	11.25%
YoY %	140.54%	-42.78%	-0.73%	-8.12%	20.96%	24.98%	-	-
Horiz. %	189.78%	78.89%	137.88%	138.89%	151.17%	124.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.76%	66.22%	33.72%	31.57%	29.16%	35.64%	27.43%	-
YoY %	-55.06%	96.38%	6.81%	8.26%	-18.18%	29.93%	-	-
Horiz. %	108.49%	241.41%	122.93%	115.09%	106.31%	129.93%	100.00%	-
Total Cost	2,482,490	2,421,425	2,180,767	1,870,166	2,031,269	2,122,445	1,484,655	8.93%
YoY %	2.52%	11.04%	16.61%	-7.93%	-4.30%	42.96%	-	-
Horiz. %	167.21%	163.10%	146.89%	125.97%	136.82%	142.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,006,718	774,469	855,608	613,262	1,070,410	947,928	841,312	3.03%
YoY %	29.99%	-9.48%	39.52%	-42.71%	12.92%	12.67%	-	-
Horiz. %	119.66%	92.05%	101.70%	72.89%	127.23%	112.67%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	399,348	375,143	193,019	147,309	170,172	114,670	57,245	38.18%
YoY %	6.45%	94.36%	31.03%	-13.44%	48.40%	100.31%	-	-
Horiz. %	697.61%	655.33%	337.18%	257.33%	297.27%	200.31%	100.00%	-
Div Payout %	103.60%	234.09%	68.92%	52.21%	55.42%	45.17%	28.18%	-
YoY %	-55.74%	239.65%	32.01%	-5.79%	22.69%	60.29%	-	-
Horiz. %	367.64%	830.70%	244.57%	185.27%	196.66%	160.29%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	1,006,718	774,469	855,608	613,262	1,070,410	947,928	841,312	3.03%
YoY %	29.99%	-9.48%	39.52%	-42.71%	12.92%	12.67%	-	-
Horiz. %	119.66%	92.05%	101.70%	72.89%	127.23%	112.67%	100.00%	-
NOSH	1,258,397	968,087	855,608	689,059	557,505	567,621	568,454	14.14%
YoY %	29.99%	13.15%	24.17%	23.60%	-1.78%	-0.15%	-	-
Horiz. %	221.37%	170.30%	150.51%	121.22%	98.07%	99.85%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	13.51%	6.21%	11.38%	13.11%	13.13%	10.68%	12.04%	-
YoY %	117.55%	-45.43%	-13.20%	-0.15%	22.94%	-11.30%	-	-
Horiz. %	112.21%	51.58%	94.52%	108.89%	109.05%	88.70%	100.00%	-
ROE	38.29%	20.69%	32.73%	46.00%	28.69%	26.78%	24.14%	-
YoY %	85.07%	-36.79%	-28.85%	60.33%	7.13%	10.94%	-	-
Horiz. %	158.62%	85.71%	135.58%	190.56%	118.85%	110.94%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	228.08	266.68	287.61	312.35	419.43	418.64	296.91	-4.29%
YoY %	-14.47%	-7.28%	-7.92%	-25.53%	0.19%	41.00%	-	-
Horiz. %	76.82%	89.82%	96.87%	105.20%	141.27%	141.00%	100.00%	-
EPS	30.63	16.55	32.73	40.94	55.08	44.72	35.73	-2.53%
YoY %	85.08%	-49.43%	-20.05%	-25.67%	23.17%	25.16%	-	-
Horiz. %	85.73%	46.32%	91.60%	114.58%	154.16%	125.16%	100.00%	-
DPS	31.73	38.75	22.56	21.38	30.52	20.05	10.07	21.05%
YoY %	-18.12%	71.76%	5.52%	-29.95%	52.22%	99.11%	-	-
Horiz. %	315.09%	384.81%	224.03%	212.31%	303.08%	199.11%	100.00%	-
NAPS	0.80	0.80	1.00	0.89	1.92	1.67	1.48	-9.73%
YoY %	0.00%	-20.00%	12.36%	-53.65%	14.97%	12.84%	-	-
Horiz. %	54.05%	54.05%	67.57%	60.14%	129.73%	112.84%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 689,059
RPS	212.44	191.09	182.15	159.31	173.08	175.89	124.93	9.24%
YoY %	11.17%	4.91%	14.34%	-7.96%	-1.60%	40.79%	-	-
Horiz. %	170.05%	152.96%	145.80%	127.52%	138.54%	140.79%	100.00%	-
EPS	28.53	11.86	20.73	20.88	22.73	18.79	15.04	11.25%
YoY %	140.56%	-42.79%	-0.72%	-8.14%	20.97%	24.93%	-	-
Horiz. %	189.69%	78.86%	137.83%	138.83%	151.13%	124.93%	100.00%	-
DPS	29.56	27.77	14.29	10.90	12.60	8.49	4.24	38.17%
YoY %	6.45%	94.33%	31.10%	-13.49%	48.41%	100.24%	-	-
Horiz. %	697.17%	654.95%	337.03%	257.08%	297.17%	200.24%	100.00%	-
NAPS	0.7452	0.5733	0.6333	0.4539	0.7923	0.7016	0.6227	3.03%
YoY %	29.98%	-9.47%	39.52%	-42.71%	12.93%	12.67%	-	-
Horiz. %	119.67%	92.07%	101.70%	72.89%	127.24%	112.67%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/01/05	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	4.60	3.95	4.13	3.27	2.69	1.94	3.85	-
P/RPS	2.02	1.48	1.44	1.05	0.64	0.46	1.30	7.61%
YoY %	36.49%	2.78%	37.14%	64.06%	39.13%	-64.62%	-	-
Horiz. %	155.38%	113.85%	110.77%	80.77%	49.23%	35.38%	100.00%	-
P/EPS	15.02	23.86	12.62	7.99	4.88	4.34	10.77	5.69%
YoY %	-37.05%	89.06%	57.95%	63.73%	12.44%	-59.70%	-	-
Horiz. %	139.46%	221.54%	117.18%	74.19%	45.31%	40.30%	100.00%	-
EY	6.66	4.19	7.93	12.52	20.47	23.05	9.28	-5.37%
YoY %	58.95%	-47.16%	-36.66%	-38.84%	-11.19%	148.38%	-	-
Horiz. %	71.77%	45.15%	85.45%	134.91%	220.58%	248.38%	100.00%	-
DY	6.90	9.81	5.46	6.54	11.35	10.34	2.62	17.49%
YoY %	-29.66%	79.67%	-16.51%	-42.38%	9.77%	294.66%	-	-
Horiz. %	263.36%	374.43%	208.40%	249.62%	433.21%	394.66%	100.00%	-
P/NAPS	5.75	4.94	4.13	3.67	1.40	1.16	2.60	14.12%
YoY %	16.40%	19.61%	12.53%	162.14%	20.69%	-55.38%	-	-
Horiz. %	221.15%	190.00%	158.85%	141.15%	53.85%	44.62%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	10/03/06	07/03/05	08/03/04	18/03/03	18/03/02	27/03/01	-	-
Price	4.52	4.15	4.42	3.07	3.18	1.62	0.00	-
P/RPS	1.98	1.56	1.54	0.98	0.76	0.39	0.00	-
YoY %	26.92%	1.30%	57.14%	28.95%	94.87%	0.00%	-	-
Horiz. %	507.69%	400.00%	394.87%	251.28%	194.87%	100.00%	-	-
P/EPS	14.76	25.07	13.50	7.50	5.77	3.62	0.00	-
YoY %	-41.12%	85.70%	80.00%	29.98%	59.39%	0.00%	-	-
Horiz. %	407.73%	692.54%	372.93%	207.18%	159.39%	100.00%	-	-
EY	6.78	3.99	7.41	13.34	17.32	27.61	0.00	-
YoY %	69.92%	-46.15%	-44.45%	-22.98%	-37.27%	0.00%	-	-
Horiz. %	24.56%	14.45%	26.84%	48.32%	62.73%	100.00%	-	-
DY	7.02	9.34	5.10	6.96	9.60	12.38	0.00	-
YoY %	-24.84%	83.14%	-26.72%	-27.50%	-22.46%	0.00%	-	-
Horiz. %	56.70%	75.44%	41.20%	56.22%	77.54%	100.00%	-	-
P/NAPS	5.65	5.19	4.42	3.45	1.66	0.97	0.00	-
YoY %	8.86%	17.42%	28.12%	107.83%	71.13%	0.00%	-	-
Horiz. %	582.47%	535.05%	455.67%	355.67%	171.13%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos