[SPTOTO] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

21-Feb-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Dec-2022 [#2]

Profit Trend

QoQ- 90.71%

YoY- 283.08%

Quarter Report

SPTOTO Q2 2023 Bursa Reports.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Cumulative Result
Revenue	1,594,877	6,099,660	4,482,479	2,827,261	1,419,102	5,232,508	3,771,374	-43.63%
YoY %	-73.85%	36.08%	58.54%	99.23%	-72.88%	38.74%	-	-
Horiz. %	42.29%	161.74%	118.86%	74.97%	37.63%	138.74%	100.00%	-
PBT	89,804	337,136	242,117	202,164	106,195	272,364	189,783	-39.24%
YoY %	-73.36%	39.25%	19.76%	90.37%	-61.01%	43.51%	-	-
Horiz. %	47.32%	177.64%	127.58%	106.52%	55.96%	143.51%	100.00%	-
Tax	-28,821	-109,527	-79,624	-63,849	-33,215	-101,470	-66,503	-42.70%
YoY %	73.69%	-37.56%	-24.71%	-92.23%	67.27%	-52.58%	-	-
Horiz. %	43.34%	164.69%	119.73%	96.01%	49.95%	152.58%	100.00%	-
NP	60,983	227,609	162,493	138,315	72,980	170,894	123,280	-37.42%
YoY %	-73.21%	40.07%	17.48%	89.52%	-57.30%	38.62%	-	-
Horiz. %	49.47%	184.63%	131.81%	112.20%	59.20%	138.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,165	221,924	159,576	136,354	71,499	161,568	115,155	-35.10%
YoY %	-72.89%	39.07%	17.03%	90.71%	-55.75%	40.30%	-	-
Horiz. %	52.25%	192.72%	138.57%	118.41%	62.09%	140.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.09%	32.49%	32.89%	31.58%	31.28%	37.26%	35.04%	-
YoY %	-1.23%	-1.22%	4.15%	0.96%	-16.05%	6.34%	-	-
Horiz. %	91.58%	92.72%	93.86%	90.13%	89.27%	106.34%	100.00%	-
Total Cost	1,533,894	5,872,051	4,319,986	2,688,946	1,346,122	5,061,614	3,648,094	-43.84%
YoY %	-73.88%	35.93%	60.66%	99.75%	-73.41%	38.75%	-	-
Horiz. %	42.05%	160.96%	118.42%	73.71%	36.90%	138.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,065,613	1,076,965	968,618	970,125	910,772	897,577	872,234	14.26%
YoY %	-1.05%	11.19%	-0.16%	6.52%	1.47%	2.91%	-	-
Horiz. %	122.17%	123.47%	111.05%	111.22%	104.42%	102.91%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	39,960	121,158	87,444	60,632	26,787	116,551	53,676	-17.84%
YoY %	-67.02%	38.55%	44.22%	126.35%	-77.02%	117.14%	-	-
Horiz. %	74.45%	225.72%	162.91%	112.96%	49.90%	217.14%	100.00%	-
Div Payout %	66.42%	54.59%	54.80%	44.47%	37.47%	72.14%	46.61%	-
YoY %	21.67%	-0.38%	23.23%	18.68%	-48.06%	54.77%	-	-
Horiz. %	142.50%	117.12%	117.57%	95.41%	80.39%	154.77%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	1,065,613	1,076,965	968,618	970,125	910,772	897,577	872,234	14.26%
YoY %	-1.05%	11.19%	-0.16%	6.52%	1.47%	2.91%	-	-
Horiz. %	122.17%	123.47%	111.05%	111.22%	104.42%	102.91%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	3.82%	3.73%	3.63%	4.89%	5.14%	3.27%	3.27%	-
YoY %	2.41%	2.75%	-25.77%	-4.86%	57.19%	0.00%	-	-
Horiz. %	116.82%	114.07%	111.01%	149.54%	157.19%	100.00%	100.00%	-
ROE	5.65%	20.61%	16.47%	14.06%	7.85%	18.00%	13.20%	-
YoY %	-72.59%	25.14%	17.14%	79.11%	-56.39%	36.36%	-	-
Horiz. %	42.80%	156.14%	124.77%	106.52%	59.47%	136.36%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	119.73	453.10	333.19	209.83	105.95	390.58	281.05	-43.35%
YoY %	-73.58%	35.99%	58.79%	98.05%	-72.87%	38.97%	-	-
Horiz. %	42.60%	161.22%	118.55%	74.66%	37.70%	138.97%	100.00%	-
EPS	4.52	16.49	11.86	10.15	5.34	12.05	8.58	-34.74%
YoY %	-72.59%	39.04%	16.85%	90.07%	-55.68%	40.44%	-	-
Horiz. %	52.68%	192.19%	138.23%	118.30%	62.24%	140.44%	100.00%	-
DPS	3.00	9.00	6.50	4.50	2.00	8.70	4.00	-17.43%
YoY %	-66.67%	38.46%	44.44%	125.00%	-77.01%	117.50%	-	-
Horiz. %	75.00%	225.00%	162.50%	112.50%	50.00%	217.50%	100.00%	-
NAPS	0.80	0.80	0.72	0.72	0.68	0.67	0.65	14.83%
YoY %	0.00%	11.11%	0.00%	5.88%	1.49%	3.08%	-	-
Horiz. %	123.08%	123.08%	110.77%	110.77%	104.62%	103.08%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,000
RPS	118.05	451.49	331.79	209.27	105.04	387.31	279.15	-43.63%
YoY %	-73.85%	36.08%	58.55%	99.23%	-72.88%	38.75%	-	-
Horiz. %	42.29%	161.74%	118.86%	74.97%	37.63%	138.75%	100.00%	-
EPS	4.45	16.43	11.81	10.09	5.29	11.96	8.52	-35.11%
YoY %	-72.92%	39.12%	17.05%	90.74%	-55.77%	40.38%	-	-
Horiz. %	52.23%	192.84%	138.62%	118.43%	62.09%	140.38%	100.00%	-
DPS	2.96	8.97	6.47	4.49	1.98	8.63	3.97	-17.76%
YoY %	-67.00%	38.64%	44.10%	126.77%	-77.06%	117.38%	-	-
Horiz. %	74.56%	225.94%	162.97%	113.10%	49.87%	217.38%	100.00%	-
NAPS	0.7888	0.7972	0.717	0.7181	0.6741	0.6644	0.6456	14.27%
YoY %	-1.05%	11.19%	-0.15%	6.53%	1.46%	2.91%	-	-
Horiz. %	122.18%	123.48%	111.06%	111.23%	104.41%	102.91%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.48	1.33	1.49	1.62	1.76	1.83	1.92	-
P/RPS	1.24	0.29	0.45	0.77	1.66	0.47	0.68	49.20%
YoY %	327.59%	-35.56%	-41.56%	-53.61%	253.19%	-30.88%	-	-
Horiz. %	182.35%	42.65%	66.18%	113.24%	244.12%	69.12%	100.00%	-
P/EPS	32.77	8.07	12.56	16.01	32.97	15.17	22.37	28.95%
YoY %	306.07%	-35.75%	-21.55%	-51.44%	117.34%	-32.19%	-	-
Horiz. %	146.49%	36.08%	56.15%	71.57%	147.38%	67.81%	100.00%	-
EY	3.05	12.39	7.96	6.25	3.03	6.59	4.47	-22.47%
YoY %	-75.38%	55.65%	27.36%	106.27%	-54.02%	47.43%	-	-
Horiz. %	68.23%	277.18%	178.08%	139.82%	67.79%	147.43%	100.00%	-
DY	2.03	6.77	4.36	2.78	1.14	4.75	2.08	-1.60%
YoY %	-70.01%	55.28%	56.83%	143.86%	-76.00%	128.37%	-	-
Horiz. %	97.60%	325.48%	209.62%	133.65%	54.81%	228.37%	100.00%	-
P/NAPS	1.85	1.66	2.07	2.25	2.59	2.73	2.95	-26.71%
YoY %	11.45%	-19.81%	-8.00%	-13.13%	-5.13%	-7.46%	-	-
Horiz. %	62.71%	56.27%	70.17%	76.27%	87.80%	92.54%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	21/11/23	23/08/23	23/05/23	21/02/23	23/11/22	23/08/22	23/05/22	-
Price	1.49	1.52	1.31	1.50	1.61	1.82	1.91	-
P/RPS	1.24	0.34	0.39	0.71	1.52	0.47	0.68	49.20%
YoY %	264.71%	-12.82%	-45.07%	-53.29%	223.40%	-30.88%	-	-
Horiz. %	182.35%	50.00%	57.35%	104.41%	223.53%	69.12%	100.00%	-
P/EPS	32.99	9.22	11.04	14.82	30.16	15.09	22.26	29.95%
YoY %	257.81%	-16.49%	-25.51%	-50.86%	99.87%	-32.21%	-	-
Horiz. %	148.20%	41.42%	49.60%	66.58%	135.49%	67.79%	100.00%	-
EY	3.03	10.85	9.05	6.75	3.32	6.63	4.49	-23.04%
YoY %	-72.07%	19.89%	34.07%	103.31%	-49.92%	47.66%	-	-
Horiz. %	67.48%	241.65%	201.56%	150.33%	73.94%	147.66%	100.00%	-
DY	2.01	5.92	4.96	3.00	1.24	4.78	2.09	-2.56%
YoY %	-66.05%	19.35%	65.33%	141.94%	-74.06%	128.71%	-	-
Horiz. %	96.17%	283.25%	237.32%	143.54%	59.33%	228.71%	100.00%	-
P/NAPS	1.86	1.90	1.82	2.08	2.37	2.72	2.94	-26.28%
YoY %	-2.11%	4.40%	-12.50%	-12.24%	-12.87%	-7.48%	-	-
Horiz. %	63.27%	64.63%	61.90%	70.75%	80.61%	92.52%	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