[SPTOTO] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -109.7%
YoY- -126.04%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 1,594,877 1,419,102 797,573 1,345,864 1,436,898 0 1,500,830 1.18%
PBT 89,804 106,195 -12,404 101,447 102,874 0 133,046 -7.32%
Tax -28,821 -33,215 -2,457 -32,290 -34,935 0 -42,886 -7.39%
NP 60,983 72,980 -14,861 69,157 67,939 0 90,160 -7.28%
-
NP to SH 60,165 71,499 -17,667 67,854 66,955 0 86,887 -6.86%
-
Tax Rate 32.09% 31.28% - 31.83% 33.96% - 32.23% -
Total Cost 1,533,894 1,346,122 812,434 1,276,707 1,368,959 0 1,410,670 1.63%
-
Net Worth 1,065,613 910,772 778,301 762,359 781,259 0 781,259 6.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div 39,960 26,787 13,419 53,498 53,880 - 53,880 -5.61%
Div Payout % 66.42% 37.47% 0.00% 78.84% 80.47% - 62.01% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 1,065,613 910,772 778,301 762,359 781,259 0 781,259 6.18%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,347,000 1,351,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 3.82% 5.14% -1.86% 5.14% 4.73% 0.00% 6.01% -
ROE 5.65% 7.85% -2.27% 8.90% 8.57% 0.00% 11.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 119.73 105.95 59.44 100.63 106.67 0.00 111.42 1.40%
EPS 4.52 5.34 -1.32 5.07 4.97 0.00 6.45 -6.64%
DPS 3.00 2.00 1.00 4.00 4.00 0.00 4.00 -5.41%
NAPS 0.80 0.68 0.58 0.57 0.58 0.00 0.58 6.41%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 118.05 105.04 59.04 99.62 106.36 0.00 111.09 1.18%
EPS 4.45 5.29 -1.31 5.02 4.96 0.00 6.43 -6.87%
DPS 2.96 1.98 0.99 3.96 3.99 0.00 3.99 -5.61%
NAPS 0.7888 0.6741 0.5761 0.5643 0.5783 0.00 0.5783 6.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 1.48 1.76 2.05 2.05 2.64 2.37 2.36 -
P/RPS 1.24 1.66 3.45 2.04 2.47 0.00 2.12 -9.85%
P/EPS 32.77 32.97 -155.71 40.41 53.11 0.00 36.59 -2.11%
EY 3.05 3.03 -0.64 2.47 1.88 0.00 2.73 2.16%
DY 2.03 1.14 0.49 1.95 1.52 0.00 1.69 3.60%
P/NAPS 1.85 2.59 3.53 3.60 4.55 0.00 4.07 -14.14%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 21/11/23 23/11/22 18/11/21 18/11/20 19/11/19 - 19/09/18 -
Price 1.49 1.61 1.96 2.10 2.56 0.00 2.29 -
P/RPS 1.24 1.52 3.30 2.09 2.40 0.00 2.06 -9.35%
P/EPS 32.99 30.16 -148.87 41.39 51.50 0.00 35.50 -1.40%
EY 3.03 3.32 -0.67 2.42 1.94 0.00 2.82 1.39%
DY 2.01 1.24 0.51 1.90 1.56 0.00 1.75 2.71%
P/NAPS 1.86 2.37 3.38 3.68 4.41 0.00 3.95 -13.55%

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