[SPTOTO] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 13.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Revenue 5,676,408 3,190,292 5,383,456 5,747,592 0 6,003,320 5,887,316 -0.70%
PBT 424,780 -49,616 405,788 411,496 0 532,184 470,068 -1.94%
Tax -132,860 -9,828 -129,160 -139,740 0 -171,544 -159,432 -3.46%
NP 291,920 -59,444 276,628 271,756 0 360,640 310,636 -1.19%
-
NP to SH 285,996 -70,668 271,416 267,820 0 347,548 297,248 -0.74%
-
Tax Rate 31.28% - 31.83% 33.96% - 32.23% 33.92% -
Total Cost 5,384,488 3,249,736 5,106,828 5,475,836 0 5,642,680 5,576,680 -0.67%
-
Net Worth 910,772 778,301 762,359 781,259 0 781,259 782,231 2.98%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Div 107,149 53,676 213,995 215,520 - 215,520 215,788 -12.66%
Div Payout % 37.47% 0.00% 78.84% 80.47% - 62.01% 72.60% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Net Worth 910,772 778,301 762,359 781,259 0 781,259 782,231 2.98%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,347,000 1,351,000 1,348,675 0.03%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
NP Margin 5.14% -1.86% 5.14% 4.73% 0.00% 6.01% 5.28% -
ROE 31.40% -9.08% 35.60% 34.28% 0.00% 44.49% 38.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 423.81 237.74 402.51 426.70 0.00 445.68 436.53 -0.57%
EPS 21.36 -5.28 20.28 19.88 0.00 25.80 22.04 -0.60%
DPS 8.00 4.00 16.00 16.00 0.00 16.00 16.00 -12.54%
NAPS 0.68 0.58 0.57 0.58 0.00 0.58 0.58 3.12%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 420.16 236.14 398.48 425.43 0.00 444.36 435.77 -0.70%
EPS 21.17 -5.23 20.09 19.82 0.00 25.73 22.00 -0.74%
DPS 7.93 3.97 15.84 15.95 0.00 15.95 15.97 -12.66%
NAPS 0.6741 0.5761 0.5643 0.5783 0.00 0.5783 0.579 2.98%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 -
Price 1.76 2.05 2.05 2.64 2.37 2.36 2.38 -
P/RPS 0.42 0.86 0.51 0.62 0.00 0.53 0.55 -5.08%
P/EPS 8.24 -38.93 10.10 13.28 0.00 9.15 10.80 -5.09%
EY 12.13 -2.57 9.90 7.53 0.00 10.93 9.26 5.36%
DY 4.55 1.95 7.80 6.06 0.00 6.78 6.72 -7.26%
P/NAPS 2.59 3.53 3.60 4.55 0.00 4.07 4.10 -8.50%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 23/11/22 18/11/21 18/11/20 19/11/19 - 19/09/18 20/09/17 -
Price 1.61 1.96 2.10 2.56 0.00 2.29 2.32 -
P/RPS 0.38 0.82 0.52 0.60 0.00 0.51 0.53 -6.23%
P/EPS 7.54 -37.22 10.35 12.88 0.00 8.88 10.53 -6.25%
EY 13.26 -2.69 9.66 7.77 0.00 11.27 9.50 6.66%
DY 4.97 2.04 7.62 6.25 0.00 6.99 6.90 -6.14%
P/NAPS 2.37 3.38 3.68 4.41 0.00 3.95 4.00 -9.62%

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