[SPTOTO] YoY TTM Result on 31-Jul-2002 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -3.5%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 2,754,043 2,524,685 2,272,976 2,224,713 2,335,398 2,339,972 584,688 -1.63%
PBT 513,483 460,093 406,593 415,760 408,806 380,185 103,436 -1.68%
Tax -153,134 -312,352 -139,690 -123,720 -119,682 -133,931 -25,811 -1.87%
NP 360,349 147,741 266,903 292,040 289,124 246,254 77,625 -1.61%
-
NP to SH 359,756 147,741 266,903 292,040 289,124 246,254 77,625 -1.61%
-
Tax Rate 29.82% 67.89% 34.36% 29.76% 29.28% 35.23% 24.95% -
Total Cost 2,393,694 2,376,944 2,006,073 1,932,673 2,046,274 2,093,718 507,063 -1.63%
-
Net Worth 991,354 757,495 797,767 339,485 1,063,929 885,142 765,160 -0.27%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 356,592 253,927 193,294 200,651 126,766 143,063 - -100.00%
Div Payout % 99.12% 171.87% 72.42% 68.71% 43.85% 58.10% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 991,354 757,495 797,767 339,485 1,063,929 885,142 765,160 -0.27%
NOSH 1,139,488 996,704 774,531 556,533 565,919 571,059 554,464 -0.76%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 13.08% 5.85% 11.74% 13.13% 12.38% 10.52% 13.28% -
ROE 36.29% 19.50% 33.46% 86.02% 27.18% 27.82% 10.14% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 241.69 253.30 293.46 399.74 412.67 409.76 105.45 -0.87%
EPS 31.57 14.82 34.46 52.47 51.09 43.12 14.00 -0.86%
DPS 31.29 25.48 24.96 36.00 22.40 25.00 0.00 -100.00%
NAPS 0.87 0.76 1.03 0.61 1.88 1.55 1.38 0.49%
Adjusted Per Share Value based on latest NOSH - 556,533
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 203.85 186.88 168.24 164.67 172.86 173.20 43.28 -1.63%
EPS 26.63 10.94 19.76 21.62 21.40 18.23 5.75 -1.61%
DPS 26.39 18.80 14.31 14.85 9.38 10.59 0.00 -100.00%
NAPS 0.7338 0.5607 0.5905 0.2513 0.7875 0.6552 0.5664 -0.27%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 4.44 3.62 3.91 1.65 1.86 2.50 0.00 -
P/RPS 1.84 1.43 1.33 0.41 0.45 0.61 0.00 -100.00%
P/EPS 14.06 24.42 11.35 3.14 3.64 5.80 0.00 -100.00%
EY 7.11 4.09 8.81 31.80 27.47 17.25 0.00 -100.00%
DY 7.05 7.04 6.38 21.82 12.04 10.00 0.00 -100.00%
P/NAPS 5.10 4.76 3.80 2.70 0.99 1.61 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 13/09/05 13/09/04 22/09/03 18/09/02 21/09/01 19/09/00 - -
Price 4.40 3.64 4.05 1.47 1.75 2.19 0.00 -
P/RPS 1.82 1.44 1.38 0.37 0.42 0.53 0.00 -100.00%
P/EPS 13.94 24.56 11.75 2.80 3.43 5.08 0.00 -100.00%
EY 7.18 4.07 8.51 35.70 29.19 19.69 0.00 -100.00%
DY 7.11 7.00 6.16 24.49 12.80 11.42 0.00 -100.00%
P/NAPS 5.06 4.79 3.93 2.41 0.93 1.41 0.00 -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
Post a Comment