[SPTOTO] QoQ Annualized Quarter Result on 30-Jun-2024 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

23-Aug-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2024

Quarter

30-Jun-2024 [#4]

Profit Trend

QoQ- 8.17%

YoY- -0.68%

Quarter Report

SPTOTO Bursa Reports Q4 2024.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Annualized Quarter Result
Revenue	6,307,752	6,209,597	5,925,870	6,379,508	6,099,660	5,976,638	5,654,522	7.56%
YoY %	1.58%	4.79%	-7.11%	4.59%	2.06%	5.70%	-	-
Horiz. %	111.55%	109.82%	104.80%	112.82%	107.87%	105.70%	100.00%	-
PBT	343,321	318,858	275,838	359,216	337,136	322,822	404,328	-10.33%
YoY %	7.67%	15.60%	-23.21%	6.55%	4.43%	-20.16%	-	-
Horiz. %	84.91%	78.86%	68.22%	88.84%	83.38%	79.84%	100.00%	-
Tax	-120,129	-113,766	-108,456	-115,284	-109,527	-106,165	-127,698	-3.99%
YoY %	-5.59%	-4.90%	5.92%	-5.26%	-3.17%	16.86%	-	-
Horiz. %	94.07%	89.09%	84.93%	90.28%	85.77%	83.14%	100.00%	-
NP	223,192	205,092	167,382	243,932	227,609	216,657	276,630	-13.34%
YoY %	8.83%	22.53%	-31.38%	7.17%	5.05%	-21.68%	-	-
Horiz. %	80.68%	74.14%	60.51%	88.18%	82.28%	78.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,426	203,777	168,764	240,660	221,924	212,768	272,708	-13.23%
YoY %	8.17%	20.75%	-29.87%	8.44%	4.30%	-21.98%	-	-
Horiz. %	80.83%	74.72%	61.88%	88.25%	81.38%	78.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.99%	35.68%	39.32%	32.09%	32.49%	32.89%	31.58%	-
YoY %	-1.93%	-9.26%	22.53%	-1.23%	-1.22%	4.15%	-	-
Horiz. %	110.80%	112.98%	124.51%	101.61%	102.88%	104.15%	100.00%	-
Total Cost	6,084,560	6,004,505	5,758,488	6,135,576	5,872,051	5,759,981	5,377,892	8.58%
YoY %	1.33%	4.27%	-6.15%	4.49%	1.95%	7.10%	-	-
Horiz. %	113.14%	111.65%	107.08%	114.09%	109.19%	107.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,149,583	1,155,913	1,032,037	1,065,613	1,076,965	968,618	970,125	11.99%
YoY %	-0.55%	12.00%	-3.15%	-1.05%	11.19%	-0.16%	-	-
Horiz. %	118.50%	119.15%	106.38%	109.84%	111.01%	99.84%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	133,672	143,369	132,312	159,842	121,158	116,592	121,265	6.71%
YoY %	-6.76%	8.36%	-17.22%	31.93%	3.92%	-3.85%	-	-
Horiz. %	110.23%	118.23%	109.11%	131.81%	99.91%	96.15%	100.00%	-
Div Payout %	60.64%	70.36%	78.40%	66.42%	54.59%	54.80%	44.47%	-
YoY %	-13.81%	-10.26%	18.04%	21.67%	-0.38%	23.23%	-	-
Horiz. %	136.36%	158.22%	176.30%	149.36%	122.76%	123.23%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	1,149,583	1,155,913	1,032,037	1,065,613	1,076,965	968,618	970,125	11.99%
YoY %	-0.55%	12.00%	-3.15%	-1.05%	11.19%	-0.16%	-	-
Horiz. %	118.50%	119.15%	106.38%	109.84%	111.01%	99.84%	100.00%	-
NOSH	1,336,725	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	-0.70%
YoY %	-1.06%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.94%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	3.54%	3.30%	2.82%	3.82%	3.73%	3.63%	4.89%	-
YoY %	7.27%	17.02%	-26.18%	2.41%	2.75%	-25.77%	-	-
Horiz. %	72.39%	67.48%	57.67%	78.12%	76.28%	74.23%	100.00%	-
ROE	19.17%	17.63%	16.35%	22.58%	20.61%	21.97%	28.11%	-
YoY %	8.74%	7.83%	-27.59%	9.56%	-6.19%	-21.84%	-	-
Horiz. %	68.20%	62.72%	58.16%	80.33%	73.32%	78.16%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	471.88	461.99	447.87	478.94	453.10	444.26	419.66	8.14%
YoY %	2.14%	3.15%	-6.49%	5.70%	1.99%	5.86%	-	-
Horiz. %	112.44%	110.09%	106.72%	114.13%	107.97%	105.86%	100.00%	-
EPS	16.49	15.29	12.72	18.08	16.49	15.81	20.30	-12.95%
YoY %	7.85%	20.20%	-29.65%	9.64%	4.30%	-22.12%	-	-
Horiz. %	81.23%	75.32%	62.66%	89.06%	81.23%	77.88%	100.00%	-
DPS	10.00	10.67	10.00	12.00	9.00	8.67	9.00	7.28%
YoY %	-6.28%	6.70%	-16.67%	33.33%	3.81%	-3.67%	-	-
Horiz. %	111.11%	118.56%	111.11%	133.33%	100.00%	96.33%	100.00%	-
NAPS	0.86	0.86	0.78	0.80	0.80	0.72	0.72	12.58%
YoY %	0.00%	10.26%	-2.50%	0.00%	11.11%	0.00%	-	-
Horiz. %	119.44%	119.44%	108.33%	111.11%	111.11%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,349,161
RPS	467.53	460.26	439.23	472.85	452.11	442.99	419.11	7.56%
YoY %	1.58%	4.79%	-7.11%	4.59%	2.06%	5.70%	-	-
Horiz. %	111.55%	109.82%	104.80%	112.82%	107.87%	105.70%	100.00%	-
EPS	16.34	15.10	12.51	17.84	16.45	15.77	20.21	-13.22%
YoY %	8.21%	20.70%	-29.88%	8.45%	4.31%	-21.97%	-	-
Horiz. %	80.85%	74.72%	61.90%	88.27%	81.40%	78.03%	100.00%	-
DPS	9.91	10.63	9.81	11.85	8.98	8.64	8.99	6.71%
YoY %	-6.77%	8.36%	-17.22%	31.96%	3.94%	-3.89%	-	-
Horiz. %	110.23%	118.24%	109.12%	131.81%	99.89%	96.11%	100.00%	-
NAPS	0.8521	0.8568	0.7649	0.7898	0.7982	0.7179	0.7191	11.98%
YoY %	-0.55%	12.01%	-3.15%	-1.05%	11.19%	-0.17%	-	-
Horiz. %	118.50%	119.15%	106.37%	109.83%	111.00%	99.83%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	1.55	1.39	1.48	1.48	1.33	1.49	1.62	-
P/RPS	0.33	0.30	0.33	0.31	0.29	0.34	0.39	-10.54%
YoY %	10.00%	-9.09%	6.45%	6.90%	-14.71%	-12.82%	-	-
Horiz. %	84.62%	76.92%	84.62%	79.49%	74.36%	87.18%	100.00%	-
P/EPS	9.40	9.17	11.60	8.19	8.07	9.42	8.00	11.36%
YoY %	2.51%	-20.95%	41.64%	1.49%	-14.33%	17.75%	-	-
Horiz. %	117.50%	114.62%	145.00%	102.38%	100.88%	117.75%	100.00%	-
EY	10.64	10.91	8.62	12.21	12.39	10.61	12.49	-10.14%
YoY %	-2.47%	26.57%	-29.40%	-1.45%	16.78%	-15.05%	-	-
Horiz. %	85.19%	87.35%	69.02%	97.76%	99.20%	84.95%	100.00%	-
DY	6.45	7.67	6.76	8.11	6.77	5.82	5.56	10.41%
YoY %	-15.91%	13.46%	-16.65%	19.79%	16.32%	4.68%	-	-
Horiz. %	116.01%	137.95%	121.58%	145.86%	121.76%	104.68%	100.00%	-
P/NAPS	1.80	1.62	1.90	1.85	1.66	2.07	2.25	-13.83%
YoY %	11.11%	-14.74%	2.70%	11.45%	-19.81%	-8.00%	-	-
Horiz. %	80.00%	72.00%	84.44%	82.22%	73.78%	92.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	23/08/24	24/05/24	23/02/24	21/11/23	23/08/23	23/05/23	21/02/23	-
Price	1.59	1.55	1.52	1.49	1.52	1.31	1.50	-
P/RPS	0.34	0.34	0.34	0.31	0.34	0.29	0.36	-3.74%
YoY %	0.00%	0.00%	9.68%	-8.82%	17.24%	-19.44%	-	-
Horiz. %	94.44%	94.44%	94.44%	86.11%	94.44%	80.56%	100.00%	-
P/EPS	9.64	10.22	11.92	8.25	9.22	8.28	7.41	19.19%
YoY %	-5.68%	-14.26%	44.48%	-10.52%	11.35%	11.74%	-	-
Horiz. %	130.09%	137.92%	160.86%	111.34%	124.43%	111.74%	100.00%	-
EY	10.37	9.78	8.39	12.13	10.85	12.07	13.49	-16.09%
YoY %	6.03%	16.57%	-30.83%	11.80%	-10.11%	-10.53%	-	-
Horiz. %	76.87%	72.50%	62.19%	89.92%	80.43%	89.47%	100.00%	-
DY	6.29	6.88	6.58	8.05	5.92	6.62	6.00	3.19%
YoY %	-8.58%	4.56%	-18.26%	35.98%	-10.57%	10.33%	-	-
Horiz. %	104.83%	114.67%	109.67%	134.17%	98.67%	110.33%	100.00%	-
P/NAPS	1.85	1.80	1.95	1.86	1.90	1.82	2.08	-7.52%
YoY %	2.78%	-7.69%	4.84%	-2.11%	4.40%	-12.50%	-	-
Horiz. %	88.94%	86.54%	93.75%	89.42%	91.35%	87.50%	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