[SPTOTO] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 3.19%
YoY- -8.61%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 2,968,065 2,754,043 2,524,685 2,272,976 2,224,713 2,335,398 2,339,972 4.04%
PBT 553,872 513,483 460,093 406,593 415,760 408,806 380,185 6.46%
Tax -123,755 -153,134 -312,352 -139,690 -123,720 -119,682 -133,931 -1.30%
NP 430,117 360,349 147,741 266,903 292,040 289,124 246,254 9.73%
-
NP to SH 425,060 359,756 147,741 266,903 292,040 289,124 246,254 9.51%
-
Tax Rate 22.34% 29.82% 67.89% 34.36% 29.76% 29.28% 35.23% -
Total Cost 2,537,948 2,393,694 2,376,944 2,006,073 1,932,673 2,046,274 2,093,718 3.25%
-
Net Worth 556,474 991,354 757,495 797,767 339,485 1,063,929 885,142 -7.44%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 464,842 356,592 253,927 193,294 200,651 126,766 143,063 21.69%
Div Payout % 109.36% 99.12% 171.87% 72.42% 68.71% 43.85% 58.10% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 556,474 991,354 757,495 797,767 339,485 1,063,929 885,142 -7.44%
NOSH 1,294,127 1,139,488 996,704 774,531 556,533 565,919 571,059 14.60%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 14.49% 13.08% 5.85% 11.74% 13.13% 12.38% 10.52% -
ROE 76.38% 36.29% 19.50% 33.46% 86.02% 27.18% 27.82% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 229.35 241.69 253.30 293.46 399.74 412.67 409.76 -9.21%
EPS 32.85 31.57 14.82 34.46 52.47 51.09 43.12 -4.43%
DPS 35.92 31.29 25.48 24.96 36.00 22.40 25.00 6.22%
NAPS 0.43 0.87 0.76 1.03 0.61 1.88 1.55 -19.23%
Adjusted Per Share Value based on latest NOSH - 774,531
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 219.69 203.85 186.88 168.24 164.67 172.86 173.20 4.04%
EPS 31.46 26.63 10.94 19.76 21.62 21.40 18.23 9.51%
DPS 34.41 26.39 18.80 14.31 14.85 9.38 10.59 21.69%
NAPS 0.4119 0.7338 0.5607 0.5905 0.2513 0.7875 0.6552 -7.44%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 4.28 4.44 3.62 3.91 1.65 1.86 2.50 -
P/RPS 1.87 1.84 1.43 1.33 0.41 0.45 0.61 20.51%
P/EPS 13.03 14.06 24.42 11.35 3.14 3.64 5.80 14.43%
EY 7.67 7.11 4.09 8.81 31.80 27.47 17.25 -12.63%
DY 8.39 7.05 7.04 6.38 21.82 12.04 10.00 -2.88%
P/NAPS 9.95 5.10 4.76 3.80 2.70 0.99 1.61 35.44%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 06/09/06 13/09/05 13/09/04 22/09/03 18/09/02 21/09/01 19/09/00 -
Price 4.34 4.40 3.64 4.05 1.47 1.75 2.19 -
P/RPS 1.89 1.82 1.44 1.38 0.37 0.42 0.53 23.59%
P/EPS 13.21 13.94 24.56 11.75 2.80 3.43 5.08 17.25%
EY 7.57 7.18 4.07 8.51 35.70 29.19 19.69 -14.72%
DY 8.28 7.11 7.00 6.16 24.49 12.80 11.42 -5.21%
P/NAPS 10.09 5.06 4.79 3.93 2.41 0.93 1.41 38.79%

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