[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 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