[SPTOTO] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 14.05%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,042,944 797,573 4,829,148 3,702,150 2,579,804 1,345,864 4,653,465 -42.14%
PBT 67,389 -12,404 281,473 232,275 196,859 101,447 227,131 -55.41%
Tax -27,101 -2,457 -93,495 -76,251 -61,678 -32,290 -91,907 -55.59%
NP 40,288 -14,861 187,978 156,024 135,181 69,157 135,224 -55.29%
-
NP to SH 35,594 -17,667 182,063 151,594 132,916 67,854 134,239 -58.62%
-
Tax Rate 40.22% - 33.22% 32.83% 31.33% 31.83% 40.46% -
Total Cost 2,002,656 812,434 4,641,170 3,546,126 2,444,623 1,276,707 4,518,241 -41.78%
-
Net Worth 805,140 778,301 819,079 806,010 792,490 762,359 735,625 6.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 26,838 13,419 107,420 107,468 87,308 53,498 139,099 -66.50%
Div Payout % 75.40% 0.00% 59.00% 70.89% 65.69% 78.84% 103.62% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 805,140 778,301 819,079 806,010 792,490 762,359 735,625 6.18%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.97% -1.86% 3.89% 4.21% 5.24% 5.14% 2.91% -
ROE 4.42% -2.27% 22.23% 18.81% 16.77% 8.90% 18.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 152.24 59.44 359.65 275.59 192.06 100.63 347.92 -42.27%
EPS 2.65 -1.32 13.57 11.30 9.92 5.07 9.99 -58.61%
DPS 2.00 1.00 8.00 8.00 6.50 4.00 10.40 -66.58%
NAPS 0.60 0.58 0.61 0.60 0.59 0.57 0.55 5.95%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 151.22 59.04 357.45 274.03 190.96 99.62 344.45 -42.14%
EPS 2.63 -1.31 13.48 11.22 9.84 5.02 9.94 -58.68%
DPS 1.99 0.99 7.95 7.95 6.46 3.96 10.30 -66.47%
NAPS 0.596 0.5761 0.6063 0.5966 0.5866 0.5643 0.5445 6.19%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.90 2.05 1.98 2.11 2.19 2.05 2.20 -
P/RPS 1.25 3.45 0.55 0.77 1.14 2.04 0.63 57.70%
P/EPS 71.63 -155.71 14.60 18.70 22.13 40.41 21.92 119.73%
EY 1.40 -0.64 6.85 5.35 4.52 2.47 4.56 -54.39%
DY 1.05 0.49 4.04 3.79 2.97 1.95 4.73 -63.23%
P/NAPS 3.17 3.53 3.25 3.52 3.71 3.60 4.00 -14.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 18/11/21 20/08/21 20/05/21 23/02/21 18/11/20 18/08/20 -
Price 1.92 1.96 1.97 2.00 2.10 2.10 2.09 -
P/RPS 1.26 3.30 0.55 0.73 1.09 2.09 0.60 63.76%
P/EPS 72.38 -148.87 14.53 17.72 21.22 41.39 20.82 128.96%
EY 1.38 -0.67 6.88 5.64 4.71 2.42 4.80 -56.34%
DY 1.04 0.51 4.06 4.00 3.10 1.90 4.98 -64.69%
P/NAPS 3.20 3.38 3.23 3.33 3.56 3.68 3.80 -10.79%

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