[SPTOTO] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 223.52%
YoY- -24.04%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,827,261 1,419,102 5,232,508 3,771,374 2,042,944 797,573 4,829,148 -29.94%
PBT 202,164 106,195 272,364 189,783 67,389 -12,404 281,473 -19.75%
Tax -63,849 -33,215 -101,470 -66,503 -27,101 -2,457 -93,495 -22.39%
NP 138,315 72,980 170,894 123,280 40,288 -14,861 187,978 -18.45%
-
NP to SH 136,354 71,499 161,568 115,155 35,594 -17,667 182,063 -17.48%
-
Tax Rate 31.58% 31.28% 37.26% 35.04% 40.22% - 33.22% -
Total Cost 2,688,946 1,346,122 5,061,614 3,648,094 2,002,656 812,434 4,641,170 -30.43%
-
Net Worth 970,125 910,772 897,577 872,234 805,140 778,301 819,079 11.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 60,632 26,787 116,551 53,676 26,838 13,419 107,420 -31.63%
Div Payout % 44.47% 37.47% 72.14% 46.61% 75.40% 0.00% 59.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 970,125 910,772 897,577 872,234 805,140 778,301 819,079 11.90%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.89% 5.14% 3.27% 3.27% 1.97% -1.86% 3.89% -
ROE 14.06% 7.85% 18.00% 13.20% 4.42% -2.27% 22.23% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 209.83 105.95 390.58 281.05 152.24 59.44 359.65 -30.10%
EPS 10.15 5.34 12.05 8.58 2.65 -1.32 13.57 -17.55%
DPS 4.50 2.00 8.70 4.00 2.00 1.00 8.00 -31.78%
NAPS 0.72 0.68 0.67 0.65 0.60 0.58 0.61 11.65%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 209.27 105.04 387.31 279.15 151.22 59.04 357.45 -29.94%
EPS 10.09 5.29 11.96 8.52 2.63 -1.31 13.48 -17.51%
DPS 4.49 1.98 8.63 3.97 1.99 0.99 7.95 -31.60%
NAPS 0.7181 0.6741 0.6644 0.6456 0.596 0.5761 0.6063 11.90%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.62 1.76 1.83 1.92 1.90 2.05 1.98 -
P/RPS 0.77 1.66 0.47 0.68 1.25 3.45 0.55 25.06%
P/EPS 16.01 32.97 15.17 22.37 71.63 -155.71 14.60 6.32%
EY 6.25 3.03 6.59 4.47 1.40 -0.64 6.85 -5.91%
DY 2.78 1.14 4.75 2.08 1.05 0.49 4.04 -22.00%
P/NAPS 2.25 2.59 2.73 2.95 3.17 3.53 3.25 -21.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 23/11/22 23/08/22 23/05/22 22/02/22 18/11/21 20/08/21 -
Price 1.50 1.61 1.82 1.91 1.92 1.96 1.97 -
P/RPS 0.71 1.52 0.47 0.68 1.26 3.30 0.55 18.50%
P/EPS 14.82 30.16 15.09 22.26 72.38 -148.87 14.53 1.32%
EY 6.75 3.32 6.63 4.49 1.38 -0.67 6.88 -1.26%
DY 3.00 1.24 4.78 2.09 1.04 0.51 4.06 -18.22%
P/NAPS 2.08 2.37 2.72 2.94 3.20 3.38 3.23 -25.36%

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