[SPTOTO] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2.06%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,190,292 4,829,148 4,936,200 5,159,608 5,383,456 4,653,465 5,571,208 -31.01%
PBT -49,616 281,473 309,700 393,718 405,788 227,131 363,478 -
Tax -9,828 -93,495 -101,668 -123,356 -129,160 -91,907 -122,978 -81.41%
NP -59,444 187,978 208,032 270,362 276,628 135,224 240,500 -
-
NP to SH -70,668 182,063 202,125 265,832 271,416 134,239 236,672 -
-
Tax Rate - 33.22% 32.83% 31.33% 31.83% 40.46% 33.83% -
Total Cost 3,249,736 4,641,170 4,728,168 4,889,246 5,106,828 4,518,241 5,330,708 -28.08%
-
Net Worth 778,301 819,079 806,010 792,490 762,359 735,625 793,842 -1.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 53,676 107,420 143,290 174,616 213,995 139,099 143,519 -48.05%
Div Payout % 0.00% 59.00% 70.89% 65.69% 78.84% 103.62% 60.64% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 778,301 819,079 806,010 792,490 762,359 735,625 793,842 -1.30%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.86% 3.89% 4.21% 5.24% 5.14% 2.91% 4.32% -
ROE -9.08% 22.23% 25.08% 33.54% 35.60% 18.25% 29.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 237.74 359.65 367.45 384.13 402.51 347.92 414.06 -30.89%
EPS -5.28 13.57 15.07 19.84 20.28 9.99 17.57 -
DPS 4.00 8.00 10.67 13.00 16.00 10.40 10.67 -47.97%
NAPS 0.58 0.61 0.60 0.59 0.57 0.55 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 236.14 357.45 365.37 381.91 398.48 344.45 412.38 -31.01%
EPS -5.23 13.48 14.96 19.68 20.09 9.94 17.52 -
DPS 3.97 7.95 10.61 12.92 15.84 10.30 10.62 -48.07%
NAPS 0.5761 0.6063 0.5966 0.5866 0.5643 0.5445 0.5876 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.05 1.98 2.11 2.19 2.05 2.20 2.30 -
P/RPS 0.86 0.55 0.57 0.57 0.51 0.63 0.56 33.07%
P/EPS -38.93 14.60 14.02 11.07 10.10 21.92 13.08 -
EY -2.57 6.85 7.13 9.04 9.90 4.56 7.65 -
DY 1.95 4.04 5.06 5.94 7.80 4.73 4.64 -43.86%
P/NAPS 3.53 3.25 3.52 3.71 3.60 4.00 3.90 -6.42%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 20/08/21 20/05/21 23/02/21 18/11/20 18/08/20 02/06/20 -
Price 1.96 1.97 2.00 2.10 2.10 2.09 2.35 -
P/RPS 0.82 0.55 0.54 0.55 0.52 0.60 0.57 27.40%
P/EPS -37.22 14.53 13.29 10.61 10.35 20.82 13.36 -
EY -2.69 6.88 7.52 9.42 9.66 4.80 7.49 -
DY 2.04 4.06 5.33 6.19 7.62 4.98 4.54 -41.30%
P/NAPS 3.38 3.23 3.33 3.56 3.68 3.80 3.98 -10.31%

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