[SPTOTO] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -109.7%
YoY- -126.04%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 5,232,508 3,771,374 2,042,944 797,573 4,829,148 3,702,150 2,579,804 60.43%
PBT 272,364 189,783 67,389 -12,404 281,473 232,275 196,859 24.23%
Tax -101,470 -66,503 -27,101 -2,457 -93,495 -76,251 -61,678 39.48%
NP 170,894 123,280 40,288 -14,861 187,978 156,024 135,181 16.96%
-
NP to SH 161,568 115,155 35,594 -17,667 182,063 151,594 132,916 13.93%
-
Tax Rate 37.26% 35.04% 40.22% - 33.22% 32.83% 31.33% -
Total Cost 5,061,614 3,648,094 2,002,656 812,434 4,641,170 3,546,126 2,444,623 62.66%
-
Net Worth 897,577 872,234 805,140 778,301 819,079 806,010 792,490 8.68%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 116,551 53,676 26,838 13,419 107,420 107,468 87,308 21.30%
Div Payout % 72.14% 46.61% 75.40% 0.00% 59.00% 70.89% 65.69% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 897,577 872,234 805,140 778,301 819,079 806,010 792,490 8.68%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.27% 3.27% 1.97% -1.86% 3.89% 4.21% 5.24% -
ROE 18.00% 13.20% 4.42% -2.27% 22.23% 18.81% 16.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 390.58 281.05 152.24 59.44 359.65 275.59 192.06 60.72%
EPS 12.05 8.58 2.65 -1.32 13.57 11.30 9.92 13.88%
DPS 8.70 4.00 2.00 1.00 8.00 8.00 6.50 21.51%
NAPS 0.67 0.65 0.60 0.58 0.61 0.60 0.59 8.87%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 387.31 279.15 151.22 59.04 357.45 274.03 190.96 60.43%
EPS 11.96 8.52 2.63 -1.31 13.48 11.22 9.84 13.93%
DPS 8.63 3.97 1.99 0.99 7.95 7.95 6.46 21.36%
NAPS 0.6644 0.6456 0.596 0.5761 0.6063 0.5966 0.5866 8.68%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.83 1.92 1.90 2.05 1.98 2.11 2.19 -
P/RPS 0.47 0.68 1.25 3.45 0.55 0.77 1.14 -44.69%
P/EPS 15.17 22.37 71.63 -155.71 14.60 18.70 22.13 -22.30%
EY 6.59 4.47 1.40 -0.64 6.85 5.35 4.52 28.66%
DY 4.75 2.08 1.05 0.49 4.04 3.79 2.97 36.87%
P/NAPS 2.73 2.95 3.17 3.53 3.25 3.52 3.71 -18.53%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 23/05/22 22/02/22 18/11/21 20/08/21 20/05/21 23/02/21 -
Price 1.82 1.91 1.92 1.96 1.97 2.00 2.10 -
P/RPS 0.47 0.68 1.26 3.30 0.55 0.73 1.09 -43.01%
P/EPS 15.09 22.26 72.38 -148.87 14.53 17.72 21.22 -20.37%
EY 6.63 4.49 1.38 -0.67 6.88 5.64 4.71 25.68%
DY 4.78 2.09 1.04 0.51 4.06 4.00 3.10 33.57%
P/NAPS 2.72 2.94 3.20 3.38 3.23 3.33 3.56 -16.46%

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