[SPTOTO] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

21-Feb-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Dec-2022 [#2]

Profit Trend

QoQ- -4.65%

YoY- 283.08%

Quarter Report

SPTOTO Q2 2023 Bursa Reports.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	6,379,508	6,099,660	5,976,638	5,654,522	5,676,408	5,232,508	5,028,498	17.17%
YoY %	4.59%	2.06%	5.70%	-0.39%	8.48%	4.06%	-	-
Horiz. %	126.87%	121.30%	118.86%	112.45%	112.88%	104.06%	100.00%	-
PBT	359,216	337,136	322,822	404,328	424,780	272,364	253,044	26.28%
YoY %	6.55%	4.43%	-20.16%	-4.81%	55.96%	7.64%	-	-
Horiz. %	141.96%	133.23%	127.58%	159.79%	167.87%	107.64%	100.00%	-
Tax	-115,284	-109,527	-106,165	-127,698	-132,860	-101,470	-88,670	19.10%
YoY %	-5.26%	-3.17%	16.86%	3.89%	-30.94%	-14.44%	-	-
Horiz. %	130.01%	123.52%	119.73%	144.01%	149.84%	114.44%	100.00%	-
NP	243,932	227,609	216,657	276,630	291,920	170,894	164,373	30.07%
YoY %	7.17%	5.05%	-21.68%	-5.24%	70.82%	3.97%	-	-
Horiz. %	148.40%	138.47%	131.81%	168.29%	177.60%	103.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,660	221,924	212,768	272,708	285,996	161,568	153,540	34.89%
YoY %	8.44%	4.30%	-21.98%	-4.65%	77.01%	5.23%	-	-
Horiz. %	156.74%	144.54%	138.57%	177.61%	186.27%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.09%	32.49%	32.89%	31.58%	31.28%	37.26%	35.04%	-
YoY %	-1.23%	-1.22%	4.15%	0.96%	-16.05%	6.34%	-	-
Horiz. %	91.58%	92.72%	93.86%	90.13%	89.27%	106.34%	100.00%	-
Total Cost	6,135,576	5,872,051	5,759,981	5,377,892	5,384,488	5,061,614	4,864,125	16.72%
YoY %	4.49%	1.95%	7.10%	-0.12%	6.38%	4.06%	-	-
Horiz. %	126.14%	120.72%	118.42%	110.56%	110.70%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,065,613	1,076,965	968,618	970,125	910,772	897,577	872,234	14.26%
YoY %	-1.05%	11.19%	-0.16%	6.52%	1.47%	2.91%	-	-
Horiz. %	122.17%	123.47%	111.05%	111.22%	104.42%	102.91%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	159,842	121,158	116,592	121,265	107,149	116,551	71,568	70.77%
YoY %	31.93%	3.92%	-3.85%	13.17%	-8.07%	62.85%	-	-
Horiz. %	223.34%	169.29%	162.91%	169.44%	149.72%	162.85%	100.00%	-
Div Payout %	66.42%	54.59%	54.80%	44.47%	37.47%	72.14%	46.61%	-
YoY %	21.67%	-0.38%	23.23%	18.68%	-48.06%	54.77%	-	-
Horiz. %	142.50%	117.12%	117.57%	95.41%	80.39%	154.77%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	1,065,613	1,076,965	968,618	970,125	910,772	897,577	872,234	14.26%
YoY %	-1.05%	11.19%	-0.16%	6.52%	1.47%	2.91%	-	-
Horiz. %	122.17%	123.47%	111.05%	111.22%	104.42%	102.91%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	3.82%	3.73%	3.63%	4.89%	5.14%	3.27%	3.27%	-
YoY %	2.41%	2.75%	-25.77%	-4.86%	57.19%	0.00%	-	-
Horiz. %	116.82%	114.07%	111.01%	149.54%	157.19%	100.00%	100.00%	-
ROE	22.58%	20.61%	21.97%	28.11%	31.40%	18.00%	17.60%	-
YoY %	9.56%	-6.19%	-21.84%	-10.48%	74.44%	2.27%	-	-
Horiz. %	128.30%	117.10%	124.83%	159.72%	178.41%	102.27%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	478.94	453.10	444.26	419.66	423.81	390.58	374.73	17.75%
YoY %	5.70%	1.99%	5.86%	-0.98%	8.51%	4.23%	-	-
Horiz. %	127.81%	120.91%	118.55%	111.99%	113.10%	104.23%	100.00%	-
EPS	18.08	16.49	15.81	20.30	21.36	12.05	11.44	35.64%
YoY %	9.64%	4.30%	-22.12%	-4.96%	77.26%	5.33%	-	-
Horiz. %	158.04%	144.14%	138.20%	177.45%	186.71%	105.33%	100.00%	-
DPS	12.00	9.00	8.67	9.00	8.00	8.70	5.33	71.69%
YoY %	33.33%	3.81%	-3.67%	12.50%	-8.05%	63.23%	-	-
Horiz. %	225.14%	168.86%	162.66%	168.86%	150.09%	163.23%	100.00%	-
NAPS	0.80	0.80	0.72	0.72	0.68	0.67	0.65	14.83%
YoY %	0.00%	11.11%	0.00%	5.88%	1.49%	3.08%	-	-
Horiz. %	123.08%	123.08%	110.77%	110.77%	104.62%	103.08%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,000
RPS	472.21	451.49	442.39	418.54	420.16	387.31	372.21	17.17%
YoY %	4.59%	2.06%	5.70%	-0.39%	8.48%	4.06%	-	-
Horiz. %	126.87%	121.30%	118.85%	112.45%	112.88%	104.06%	100.00%	-
EPS	17.81	16.43	15.75	20.19	21.17	11.96	11.36	34.91%
YoY %	8.40%	4.32%	-21.99%	-4.63%	77.01%	5.28%	-	-
Horiz. %	156.78%	144.63%	138.64%	177.73%	186.36%	105.28%	100.00%	-
DPS	11.83	8.97	8.63	8.98	7.93	8.63	5.30	70.71%
YoY %	31.88%	3.94%	-3.90%	13.24%	-8.11%	62.83%	-	-
Horiz. %	223.21%	169.25%	162.83%	169.43%	149.62%	162.83%	100.00%	-
NAPS	0.7888	0.7972	0.717	0.7181	0.6741	0.6644	0.6456	14.27%
YoY %	-1.05%	11.19%	-0.15%	6.53%	1.46%	2.91%	-	-
Horiz. %	122.18%	123.48%	111.06%	111.23%	104.41%	102.91%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.48	1.33	1.49	1.62	1.76	1.83	1.92	-
P/RPS	0.31	0.29	0.34	0.39	0.42	0.47	0.51	-28.22%
YoY %	6.90%	-14.71%	-12.82%	-7.14%	-10.64%	-7.84%	-	-
Horiz. %	60.78%	56.86%	66.67%	76.47%	82.35%	92.16%	100.00%	-
P/EPS	8.19	8.07	9.42	8.00	8.24	15.17	16.78	-37.98%
YoY %	1.49%	-14.33%	17.75%	-2.91%	-45.68%	-9.59%	-	-
Horiz. %	48.81%	48.09%	56.14%	47.68%	49.11%	90.41%	100.00%	-
EY	12.21	12.39	10.61	12.49	12.13	6.59	5.96	61.23%
YoY %	-1.45%	16.78%	-15.05%	2.97%	84.07%	10.57%	-	-
Horiz. %	204.87%	207.89%	178.02%	209.56%	203.52%	110.57%	100.00%	-
DY	8.11	6.77	5.82	5.56	4.55	4.75	2.78	104.03%
YoY %	19.79%	16.32%	4.68%	22.20%	-4.21%	70.86%	-	-
Horiz. %	291.73%	243.53%	209.35%	200.00%	163.67%	170.86%	100.00%	-
P/NAPS	1.85	1.66	2.07	2.25	2.59	2.73	2.95	-26.71%
YoY %	11.45%	-19.81%	-8.00%	-13.13%	-5.13%	-7.46%	-	-
Horiz. %	62.71%	56.27%	70.17%	76.27%	87.80%	92.54%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	21/11/23	23/08/23	23/05/23	21/02/23	23/11/22	23/08/22	23/05/22	-
Price	1.49	1.52	1.31	1.50	1.61	1.82	1.91	-
P/RPS	0.31	0.34	0.29	0.36	0.38	0.47	0.51	-28.22%
YoY %	-8.82%	17.24%	-19.44%	-5.26%	-19.15%	-7.84%	-	-
Horiz. %	60.78%	66.67%	56.86%	70.59%	74.51%	92.16%	100.00%	-
P/EPS	8.25	9.22	8.28	7.41	7.54	15.09	16.69	-37.45%
YoY %	-10.52%	11.35%	11.74%	-1.72%	-50.03%	-9.59%	-	-
Horiz. %	49.43%	55.24%	49.61%	44.40%	45.18%	90.41%	100.00%	-
EY	12.13	10.85	12.07	13.49	13.26	6.63	5.99	59.99%
YoY %	11.80%	-10.11%	-10.53%	1.73%	100.00%	10.68%	-	-
Horiz. %	202.50%	181.14%	201.50%	225.21%	221.37%	110.68%	100.00%	-
DY	8.05	5.92	6.62	6.00	4.97	4.78	2.79	102.54%
YoY %	35.98%	-10.57%	10.33%	20.72%	3.97%	71.33%	-	-
Horiz. %	288.53%	212.19%	237.28%	215.05%	178.14%	171.33%	100.00%	-
P/NAPS	1.86	1.90	1.82	2.08	2.37	2.72	2.94	-26.28%
YoY %	-2.11%	4.40%	-12.50%	-12.24%	-12.87%	-7.48%	-	-
Horiz. %	63.27%	64.63%	61.90%	70.75%	80.61%	92.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:20:00

ADX

10 Mins

BUY

2024-07-05 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:20:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-05 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-07-05 16:00:00

TURTLE SYSTEM 55

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

962

HLIND

HONG LEONG INDUSTRIES BHD

961

DNEX

DAGANG NEXCHANGE BERHAD

828

JCY

JCY INTERNATIONAL BERHAD

767

SALCON

SALCON BHD

723

YTLPOWR

YTL POWER INTERNATIONAL BHD

660

MAYBANK

MALAYAN BANKING BHD

652

TOPGLOV

TOP GLOVE CORPORATION BHD

619

GENTING

GENTING BHD

596

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More