[SPTOTO] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 301.47%
YoY- -73.22%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,419,102 5,232,508 3,771,374 2,042,944 797,573 4,829,148 3,702,150 -47.20%
PBT 106,195 272,364 189,783 67,389 -12,404 281,473 232,275 -40.62%
Tax -33,215 -101,470 -66,503 -27,101 -2,457 -93,495 -76,251 -42.50%
NP 72,980 170,894 123,280 40,288 -14,861 187,978 156,024 -39.71%
-
NP to SH 71,499 161,568 115,155 35,594 -17,667 182,063 151,594 -39.38%
-
Tax Rate 31.28% 37.26% 35.04% 40.22% - 33.22% 32.83% -
Total Cost 1,346,122 5,061,614 3,648,094 2,002,656 812,434 4,641,170 3,546,126 -47.54%
-
Net Worth 910,772 897,577 872,234 805,140 778,301 819,079 806,010 8.47%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 26,787 116,551 53,676 26,838 13,419 107,420 107,468 -60.36%
Div Payout % 37.47% 72.14% 46.61% 75.40% 0.00% 59.00% 70.89% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 910,772 897,577 872,234 805,140 778,301 819,079 806,010 8.47%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.14% 3.27% 3.27% 1.97% -1.86% 3.89% 4.21% -
ROE 7.85% 18.00% 13.20% 4.42% -2.27% 22.23% 18.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.95 390.58 281.05 152.24 59.44 359.65 275.59 -47.09%
EPS 5.34 12.05 8.58 2.65 -1.32 13.57 11.30 -39.30%
DPS 2.00 8.70 4.00 2.00 1.00 8.00 8.00 -60.28%
NAPS 0.68 0.67 0.65 0.60 0.58 0.61 0.60 8.69%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.04 387.31 279.15 151.22 59.04 357.45 274.03 -47.20%
EPS 5.29 11.96 8.52 2.63 -1.31 13.48 11.22 -39.39%
DPS 1.98 8.63 3.97 1.99 0.99 7.95 7.95 -60.38%
NAPS 0.6741 0.6644 0.6456 0.596 0.5761 0.6063 0.5966 8.47%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.76 1.83 1.92 1.90 2.05 1.98 2.11 -
P/RPS 1.66 0.47 0.68 1.25 3.45 0.55 0.77 66.80%
P/EPS 32.97 15.17 22.37 71.63 -155.71 14.60 18.70 45.89%
EY 3.03 6.59 4.47 1.40 -0.64 6.85 5.35 -31.52%
DY 1.14 4.75 2.08 1.05 0.49 4.04 3.79 -55.07%
P/NAPS 2.59 2.73 2.95 3.17 3.53 3.25 3.52 -18.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 23/05/22 22/02/22 18/11/21 20/08/21 20/05/21 -
Price 1.61 1.82 1.91 1.92 1.96 1.97 2.00 -
P/RPS 1.52 0.47 0.68 1.26 3.30 0.55 0.73 62.98%
P/EPS 30.16 15.09 22.26 72.38 -148.87 14.53 17.72 42.50%
EY 3.32 6.63 4.49 1.38 -0.67 6.88 5.64 -29.73%
DY 1.24 4.78 2.09 1.04 0.51 4.06 4.00 -54.16%
P/NAPS 2.37 2.72 2.94 3.20 3.38 3.23 3.33 -20.26%

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