[SPTOTO] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 20.1%
YoY- 35.63%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,771,374 2,042,944 797,573 4,829,148 3,702,150 2,579,804 1,345,864 98.88%
PBT 189,783 67,389 -12,404 281,473 232,275 196,859 101,447 51.88%
Tax -66,503 -27,101 -2,457 -93,495 -76,251 -61,678 -32,290 61.94%
NP 123,280 40,288 -14,861 187,978 156,024 135,181 69,157 47.06%
-
NP to SH 115,155 35,594 -17,667 182,063 151,594 132,916 67,854 42.32%
-
Tax Rate 35.04% 40.22% - 33.22% 32.83% 31.33% 31.83% -
Total Cost 3,648,094 2,002,656 812,434 4,641,170 3,546,126 2,444,623 1,276,707 101.49%
-
Net Worth 872,234 805,140 778,301 819,079 806,010 792,490 762,359 9.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 53,676 26,838 13,419 107,420 107,468 87,308 53,498 0.22%
Div Payout % 46.61% 75.40% 0.00% 59.00% 70.89% 65.69% 78.84% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 872,234 805,140 778,301 819,079 806,010 792,490 762,359 9.40%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.27% 1.97% -1.86% 3.89% 4.21% 5.24% 5.14% -
ROE 13.20% 4.42% -2.27% 22.23% 18.81% 16.77% 8.90% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 281.05 152.24 59.44 359.65 275.59 192.06 100.63 98.44%
EPS 8.58 2.65 -1.32 13.57 11.30 9.92 5.07 42.05%
DPS 4.00 2.00 1.00 8.00 8.00 6.50 4.00 0.00%
NAPS 0.65 0.60 0.58 0.61 0.60 0.59 0.57 9.15%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 279.15 151.22 59.04 357.45 274.03 190.96 99.62 98.88%
EPS 8.52 2.63 -1.31 13.48 11.22 9.84 5.02 42.33%
DPS 3.97 1.99 0.99 7.95 7.95 6.46 3.96 0.16%
NAPS 0.6456 0.596 0.5761 0.6063 0.5966 0.5866 0.5643 9.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.92 1.90 2.05 1.98 2.11 2.19 2.05 -
P/RPS 0.68 1.25 3.45 0.55 0.77 1.14 2.04 -51.95%
P/EPS 22.37 71.63 -155.71 14.60 18.70 22.13 40.41 -32.60%
EY 4.47 1.40 -0.64 6.85 5.35 4.52 2.47 48.55%
DY 2.08 1.05 0.49 4.04 3.79 2.97 1.95 4.40%
P/NAPS 2.95 3.17 3.53 3.25 3.52 3.71 3.60 -12.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 18/11/21 20/08/21 20/05/21 23/02/21 18/11/20 -
Price 1.91 1.92 1.96 1.97 2.00 2.10 2.10 -
P/RPS 0.68 1.26 3.30 0.55 0.73 1.09 2.09 -52.72%
P/EPS 22.26 72.38 -148.87 14.53 17.72 21.22 41.39 -33.89%
EY 4.49 1.38 -0.67 6.88 5.64 4.71 2.42 51.04%
DY 2.09 1.04 0.51 4.06 4.00 3.10 1.90 6.56%
P/NAPS 2.94 3.20 3.38 3.23 3.33 3.56 3.68 -13.91%

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