[SPTOTO] QoQ Cumulative 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- 44.23%

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
Cumulative Result
Revenue	6,307,752	4,657,198	2,962,935	1,594,877	6,099,660	4,482,479	2,827,261	70.82%
YoY %	35.44%	57.18%	85.78%	-73.85%	36.08%	58.54%	-	-
Horiz. %	223.10%	164.72%	104.80%	56.41%	215.74%	158.54%	100.00%	-
PBT	343,321	239,144	137,919	89,804	337,136	242,117	202,164	42.38%
YoY %	43.56%	73.39%	53.58%	-73.36%	39.25%	19.76%	-	-
Horiz. %	169.82%	118.29%	68.22%	44.42%	166.76%	119.76%	100.00%	-
Tax	-120,129	-85,325	-54,228	-28,821	-109,527	-79,624	-63,849	52.46%
YoY %	-40.79%	-57.34%	-88.15%	73.69%	-37.56%	-24.71%	-	-
Horiz. %	188.15%	133.64%	84.93%	45.14%	171.54%	124.71%	100.00%	-
NP	223,192	153,819	83,691	60,983	227,609	162,493	138,315	37.61%
YoY %	45.10%	83.79%	37.24%	-73.21%	40.07%	17.48%	-	-
Horiz. %	161.37%	111.21%	60.51%	44.09%	164.56%	117.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,426	152,833	84,382	60,165	221,924	159,576	136,354	37.78%
YoY %	44.23%	81.12%	40.25%	-72.89%	39.07%	17.03%	-	-
Horiz. %	161.66%	112.09%	61.88%	44.12%	162.76%	117.03%	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	4,503,379	2,879,244	1,533,894	5,872,051	4,319,986	2,688,946	72.44%
YoY %	35.11%	56.41%	87.71%	-73.88%	35.93%	60.66%	-	-
Horiz. %	226.28%	167.48%	107.08%	57.04%	218.38%	160.66%	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	107,526	66,156	39,960	121,158	87,444	60,632	69.47%
YoY %	24.32%	62.53%	65.56%	-67.02%	38.55%	44.22%	-	-
Horiz. %	220.46%	177.34%	109.11%	65.91%	199.83%	144.22%	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%	13.22%	8.18%	5.65%	20.61%	16.47%	14.06%	-
YoY %	45.01%	61.61%	44.78%	-72.59%	25.14%	17.14%	-	-
Horiz. %	136.34%	94.03%	58.18%	40.18%	146.59%	117.14%	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	346.50	223.93	119.73	453.10	333.19	209.83	71.73%
YoY %	36.18%	54.74%	87.03%	-73.58%	35.99%	58.79%	-	-
Horiz. %	224.89%	165.13%	106.72%	57.06%	215.94%	158.79%	100.00%	-
EPS	16.49	11.47	6.36	4.52	16.49	11.86	10.15	38.23%
YoY %	43.77%	80.35%	40.71%	-72.59%	39.04%	16.85%	-	-
Horiz. %	162.46%	113.00%	62.66%	44.53%	162.46%	116.85%	100.00%	-
DPS	10.00	8.00	5.00	3.00	9.00	6.50	4.50	70.37%
YoY %	25.00%	60.00%	66.67%	-66.67%	38.46%	44.44%	-	-
Horiz. %	222.22%	177.78%	111.11%	66.67%	200.00%	144.44%	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	345.19	219.61	118.21	452.11	332.24	209.56	70.82%
YoY %	35.44%	57.18%	85.78%	-73.85%	36.08%	58.54%	-	-
Horiz. %	223.10%	164.72%	104.80%	56.41%	215.74%	158.54%	100.00%	-
EPS	16.34	11.33	6.25	4.46	16.45	11.83	10.11	37.76%
YoY %	44.22%	81.28%	40.13%	-72.89%	39.05%	17.01%	-	-
Horiz. %	161.62%	112.07%	61.82%	44.11%	162.71%	117.01%	100.00%	-
DPS	9.91	7.97	4.90	2.96	8.98	6.48	4.49	69.60%
YoY %	24.34%	62.65%	65.54%	-67.04%	38.58%	44.32%	-	-
Horiz. %	220.71%	177.51%	109.13%	65.92%	200.00%	144.32%	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	0.40	0.66	1.24	0.29	0.45	0.77	-43.18%
YoY %	-17.50%	-39.39%	-46.77%	327.59%	-35.56%	-41.56%	-	-
Horiz. %	42.86%	51.95%	85.71%	161.04%	37.66%	58.44%	100.00%	-
P/EPS	9.40	12.22	23.21	32.77	8.07	12.56	16.01	-29.90%
YoY %	-23.08%	-47.35%	-29.17%	306.07%	-35.75%	-21.55%	-	-
Horiz. %	58.71%	76.33%	144.97%	204.68%	50.41%	78.45%	100.00%	-
EY	10.64	8.18	4.31	3.05	12.39	7.96	6.25	42.62%
YoY %	30.07%	89.79%	41.31%	-75.38%	55.65%	27.36%	-	-
Horiz. %	170.24%	130.88%	68.96%	48.80%	198.24%	127.36%	100.00%	-
DY	6.45	5.76	3.38	2.03	6.77	4.36	2.78	75.34%
YoY %	11.98%	70.41%	66.50%	-70.01%	55.28%	56.83%	-	-
Horiz. %	232.01%	207.19%	121.58%	73.02%	243.53%	156.83%	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	0.45	0.68	1.24	0.34	0.39	0.71	-38.81%
YoY %	-24.44%	-33.82%	-45.16%	264.71%	-12.82%	-45.07%	-	-
Horiz. %	47.89%	63.38%	95.77%	174.65%	47.89%	54.93%	100.00%	-
P/EPS	9.64	13.63	23.83	32.99	9.22	11.04	14.82	-24.94%
YoY %	-29.27%	-42.80%	-27.77%	257.81%	-16.49%	-25.51%	-	-
Horiz. %	65.05%	91.97%	160.80%	222.60%	62.21%	74.49%	100.00%	-
EY	10.37	7.34	4.20	3.03	10.85	9.05	6.75	33.17%
YoY %	41.28%	74.76%	38.61%	-72.07%	19.89%	34.07%	-	-
Horiz. %	153.63%	108.74%	62.22%	44.89%	160.74%	134.07%	100.00%	-
DY	6.29	5.16	3.29	2.01	5.92	4.96	3.00	63.88%
YoY %	21.90%	56.84%	63.68%	-66.05%	19.35%	65.33%	-	-
Horiz. %	209.67%	172.00%	109.67%	67.00%	197.33%	165.33%	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