[SPTOTO] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 37.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,579,804 1,345,864 4,653,465 4,178,406 2,844,915 1,436,898 6,698,622 -46.91%
PBT 196,859 101,447 227,131 272,609 198,268 102,874 403,993 -37.94%
Tax -61,678 -32,290 -91,907 -92,234 -67,495 -34,935 -164,478 -47.84%
NP 135,181 69,157 135,224 180,375 130,773 67,939 239,515 -31.58%
-
NP to SH 132,916 67,854 134,239 177,504 128,893 66,955 235,045 -31.49%
-
Tax Rate 31.33% 31.83% 40.46% 33.83% 34.04% 33.96% 40.71% -
Total Cost 2,444,623 1,276,707 4,518,241 3,998,031 2,714,142 1,368,959 6,459,107 -47.52%
-
Net Worth 792,490 762,359 735,625 793,842 794,729 781,259 727,380 5.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 87,308 53,498 139,099 107,639 107,760 53,880 215,520 -45.10%
Div Payout % 65.69% 78.84% 103.62% 60.64% 83.60% 80.47% 91.69% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 792,490 762,359 735,625 793,842 794,729 781,259 727,380 5.85%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.24% 5.14% 2.91% 4.32% 4.60% 4.73% 3.58% -
ROE 16.77% 8.90% 18.25% 22.36% 16.22% 8.57% 32.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 192.06 100.63 347.92 310.55 211.20 106.67 497.30 -46.81%
EPS 9.92 5.07 9.99 13.18 9.57 4.97 17.45 -31.25%
DPS 6.50 4.00 10.40 8.00 8.00 4.00 16.00 -44.99%
NAPS 0.59 0.57 0.55 0.59 0.59 0.58 0.54 6.05%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 190.96 99.62 344.45 309.28 210.58 106.36 495.83 -46.91%
EPS 9.84 5.02 9.94 13.14 9.54 4.96 17.40 -31.49%
DPS 6.46 3.96 10.30 7.97 7.98 3.99 15.95 -45.10%
NAPS 0.5866 0.5643 0.5445 0.5876 0.5883 0.5783 0.5384 5.85%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.19 2.05 2.20 2.30 2.58 2.64 2.76 -
P/RPS 1.14 2.04 0.63 0.74 1.22 2.47 0.55 62.20%
P/EPS 22.13 40.41 21.92 17.43 26.96 53.11 15.82 24.95%
EY 4.52 2.47 4.56 5.74 3.71 1.88 6.32 -19.94%
DY 2.97 1.95 4.73 3.48 3.10 1.52 5.80 -35.86%
P/NAPS 3.71 3.60 4.00 3.90 4.37 4.55 5.11 -19.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 18/11/20 18/08/20 02/06/20 18/02/20 19/11/19 19/08/19 -
Price 2.10 2.10 2.09 2.35 2.63 2.56 2.76 -
P/RPS 1.09 2.09 0.60 0.76 1.25 2.40 0.55 57.44%
P/EPS 21.22 41.39 20.82 17.81 27.48 51.50 15.82 21.51%
EY 4.71 2.42 4.80 5.61 3.64 1.94 6.32 -17.72%
DY 3.10 1.90 4.98 3.40 3.04 1.56 5.80 -34.01%
P/NAPS 3.56 3.68 3.80 3.98 4.46 4.41 5.11 -21.32%

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