[SPTOTO] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -55.75%
YoY- 504.7%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 6,099,660 4,482,479 2,827,261 1,419,102 5,232,508 3,771,374 2,042,944 107.76%
PBT 337,136 242,117 202,164 106,195 272,364 189,783 67,389 193.37%
Tax -109,527 -79,624 -63,849 -33,215 -101,470 -66,503 -27,101 154.37%
NP 227,609 162,493 138,315 72,980 170,894 123,280 40,288 218.21%
-
NP to SH 221,924 159,576 136,354 71,499 161,568 115,155 35,594 239.89%
-
Tax Rate 32.49% 32.89% 31.58% 31.28% 37.26% 35.04% 40.22% -
Total Cost 5,872,051 4,319,986 2,688,946 1,346,122 5,061,614 3,648,094 2,002,656 105.26%
-
Net Worth 1,076,965 968,618 970,125 910,772 897,577 872,234 805,140 21.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 121,158 87,444 60,632 26,787 116,551 53,676 26,838 173.90%
Div Payout % 54.59% 54.80% 44.47% 37.47% 72.14% 46.61% 75.40% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,076,965 968,618 970,125 910,772 897,577 872,234 805,140 21.46%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.73% 3.63% 4.89% 5.14% 3.27% 3.27% 1.97% -
ROE 20.61% 16.47% 14.06% 7.85% 18.00% 13.20% 4.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 453.10 333.19 209.83 105.95 390.58 281.05 152.24 107.32%
EPS 16.49 11.86 10.15 5.34 12.05 8.58 2.65 239.44%
DPS 9.00 6.50 4.50 2.00 8.70 4.00 2.00 173.31%
NAPS 0.80 0.72 0.72 0.68 0.67 0.65 0.60 21.20%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 451.49 331.79 209.27 105.04 387.31 279.15 151.22 107.76%
EPS 16.43 11.81 10.09 5.29 11.96 8.52 2.63 240.33%
DPS 8.97 6.47 4.49 1.98 8.63 3.97 1.99 173.62%
NAPS 0.7972 0.717 0.7181 0.6741 0.6644 0.6456 0.596 21.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.33 1.49 1.62 1.76 1.83 1.92 1.90 -
P/RPS 0.29 0.45 0.77 1.66 0.47 0.68 1.25 -62.34%
P/EPS 8.07 12.56 16.01 32.97 15.17 22.37 71.63 -76.76%
EY 12.39 7.96 6.25 3.03 6.59 4.47 1.40 329.56%
DY 6.77 4.36 2.78 1.14 4.75 2.08 1.05 247.60%
P/NAPS 1.66 2.07 2.25 2.59 2.73 2.95 3.17 -35.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 23/05/23 21/02/23 23/11/22 23/08/22 23/05/22 22/02/22 -
Price 1.52 1.31 1.50 1.61 1.82 1.91 1.92 -
P/RPS 0.34 0.39 0.71 1.52 0.47 0.68 1.26 -58.34%
P/EPS 9.22 11.04 14.82 30.16 15.09 22.26 72.38 -74.77%
EY 10.85 9.05 6.75 3.32 6.63 4.49 1.38 296.89%
DY 5.92 4.96 3.00 1.24 4.78 2.09 1.04 219.82%
P/NAPS 1.90 1.82 2.08 2.37 2.72 2.94 3.20 -29.42%

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