[SPTOTO] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -1.55%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 2,765,940 2,570,097 2,338,626 2,173,137 2,352,190 2,352,840 1,138,690 -0.93%
PBT 542,690 463,762 407,922 410,217 407,564 397,599 196,693 -1.07%
Tax -160,592 -315,782 -137,663 -122,701 -121,086 -137,065 -56,098 -1.11%
NP 382,098 147,980 270,259 287,516 286,478 260,534 140,595 -1.05%
-
NP to SH 381,211 147,980 270,259 287,516 286,478 260,534 140,595 -1.05%
-
Tax Rate 29.59% 68.09% 33.75% 29.91% 29.71% 34.47% 28.52% -
Total Cost 2,383,842 2,422,117 2,068,367 1,885,621 2,065,712 2,092,306 998,095 -0.92%
-
Net Worth 431,848 744,587 762,760 493,521 1,064,974 919,914 789,987 0.64%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 411,207 263,619 217,825 182,714 138,343 114,387 57,245 -2.07%
Div Payout % 107.87% 178.15% 80.60% 63.55% 48.29% 43.90% 40.72% -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 431,848 744,587 762,760 493,521 1,064,974 919,914 789,987 0.64%
NOSH 1,233,852 979,720 811,447 616,901 557,578 571,375 572,454 -0.81%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 13.81% 5.76% 11.56% 13.23% 12.18% 11.07% 12.35% -
ROE 88.27% 19.87% 35.43% 58.26% 26.90% 28.32% 17.80% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 224.17 262.33 288.20 352.27 421.86 411.79 198.91 -0.12%
EPS 30.90 15.10 33.31 46.61 51.38 45.60 24.56 -0.24%
DPS 33.33 26.91 26.84 29.62 24.81 20.00 10.00 -1.27%
NAPS 0.35 0.76 0.94 0.80 1.91 1.61 1.38 1.46%
Adjusted Per Share Value based on latest NOSH - 616,901
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 204.73 190.24 173.10 160.85 174.11 174.16 84.28 -0.93%
EPS 28.22 10.95 20.00 21.28 21.20 19.28 10.41 -1.05%
DPS 30.44 19.51 16.12 13.52 10.24 8.47 4.24 -2.07%
NAPS 0.3197 0.5511 0.5646 0.3653 0.7883 0.6809 0.5847 0.64%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 4.11 3.82 4.27 1.42 2.06 2.08 0.00 -
P/RPS 1.83 1.46 1.48 0.40 0.49 0.51 0.00 -100.00%
P/EPS 13.30 25.29 12.82 3.05 4.01 4.56 0.00 -100.00%
EY 7.52 3.95 7.80 32.82 24.94 21.92 0.00 -100.00%
DY 8.11 7.04 6.29 20.86 12.04 9.62 0.00 -100.00%
P/NAPS 11.74 5.03 4.54 1.78 1.08 1.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 09/12/05 08/12/04 17/12/03 18/12/02 28/11/01 27/11/00 - -
Price 4.25 4.03 3.74 3.23 2.44 1.86 0.00 -
P/RPS 1.90 1.54 1.30 0.92 0.58 0.45 0.00 -100.00%
P/EPS 13.76 26.68 11.23 6.93 4.75 4.08 0.00 -100.00%
EY 7.27 3.75 8.91 14.43 21.06 24.51 0.00 -100.00%
DY 7.84 6.68 7.18 9.17 10.17 10.75 0.00 -100.00%
P/NAPS 12.14 5.30 3.98 4.04 1.28 1.16 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