[SPTOTO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -49.45%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 4,829,148 3,702,150 2,579,804 1,345,864 4,653,465 4,178,406 2,844,915 42.34%
PBT 281,473 232,275 196,859 101,447 227,131 272,609 198,268 26.34%
Tax -93,495 -76,251 -61,678 -32,290 -91,907 -92,234 -67,495 24.28%
NP 187,978 156,024 135,181 69,157 135,224 180,375 130,773 27.39%
-
NP to SH 182,063 151,594 132,916 67,854 134,239 177,504 128,893 25.91%
-
Tax Rate 33.22% 32.83% 31.33% 31.83% 40.46% 33.83% 34.04% -
Total Cost 4,641,170 3,546,126 2,444,623 1,276,707 4,518,241 3,998,031 2,714,142 43.04%
-
Net Worth 819,079 806,010 792,490 762,359 735,625 793,842 794,729 2.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 107,420 107,468 87,308 53,498 139,099 107,639 107,760 -0.21%
Div Payout % 59.00% 70.89% 65.69% 78.84% 103.62% 60.64% 83.60% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 819,079 806,010 792,490 762,359 735,625 793,842 794,729 2.03%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.89% 4.21% 5.24% 5.14% 2.91% 4.32% 4.60% -
ROE 22.23% 18.81% 16.77% 8.90% 18.25% 22.36% 16.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 359.65 275.59 192.06 100.63 347.92 310.55 211.20 42.64%
EPS 13.57 11.30 9.92 5.07 9.99 13.18 9.57 26.24%
DPS 8.00 8.00 6.50 4.00 10.40 8.00 8.00 0.00%
NAPS 0.61 0.60 0.59 0.57 0.55 0.59 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 357.45 274.03 190.96 99.62 344.45 309.28 210.58 42.34%
EPS 13.48 11.22 9.84 5.02 9.94 13.14 9.54 25.94%
DPS 7.95 7.95 6.46 3.96 10.30 7.97 7.98 -0.25%
NAPS 0.6063 0.5966 0.5866 0.5643 0.5445 0.5876 0.5883 2.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.98 2.11 2.19 2.05 2.20 2.30 2.58 -
P/RPS 0.55 0.77 1.14 2.04 0.63 0.74 1.22 -41.23%
P/EPS 14.60 18.70 22.13 40.41 21.92 17.43 26.96 -33.58%
EY 6.85 5.35 4.52 2.47 4.56 5.74 3.71 50.55%
DY 4.04 3.79 2.97 1.95 4.73 3.48 3.10 19.33%
P/NAPS 3.25 3.52 3.71 3.60 4.00 3.90 4.37 -17.92%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 20/05/21 23/02/21 18/11/20 18/08/20 02/06/20 18/02/20 -
Price 1.97 2.00 2.10 2.10 2.09 2.35 2.63 -
P/RPS 0.55 0.73 1.09 2.09 0.60 0.76 1.25 -42.17%
P/EPS 14.53 17.72 21.22 41.39 20.82 17.81 27.48 -34.63%
EY 6.88 5.64 4.71 2.42 4.80 5.61 3.64 52.93%
DY 4.06 4.00 3.10 1.90 4.98 3.40 3.04 21.29%
P/NAPS 3.23 3.33 3.56 3.68 3.80 3.98 4.46 -19.37%

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