[SPTOTO] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Revenue 3,771,374 3,702,150 4,178,406 0 4,214,880 4,259,844 4,257,469 -2.32%
PBT 189,783 232,275 272,609 0 321,760 312,372 278,039 -7.12%
Tax -66,503 -76,251 -92,234 0 -108,523 -110,330 -103,078 -8.13%
NP 123,280 156,024 180,375 0 213,237 202,042 174,961 -6.55%
-
NP to SH 115,155 151,594 177,504 0 206,248 195,277 168,825 -7.14%
-
Tax Rate 35.04% 32.83% 33.83% - 33.73% 35.32% 37.07% -
Total Cost 3,648,094 3,546,126 3,998,031 0 4,001,643 4,057,802 4,082,508 -2.15%
-
Net Worth 872,234 806,010 793,842 0 794,729 740,850 741,643 3.19%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Div 53,676 107,468 107,639 - 154,905 161,640 148,328 -17.86%
Div Payout % 46.61% 70.89% 60.64% - 75.11% 82.77% 87.86% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 872,234 806,010 793,842 0 794,729 740,850 741,643 3.19%
NOSH 1,351,000 1,351,000 1,351,000 1,347,000 1,351,000 1,351,000 1,348,442 0.03%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 3.27% 4.21% 4.32% 0.00% 5.06% 4.74% 4.11% -
ROE 13.20% 18.81% 22.36% 0.00% 25.95% 26.36% 22.76% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
RPS 281.05 275.59 310.55 0.00 312.91 316.25 315.73 -2.22%
EPS 8.58 11.30 13.18 0.00 15.31 14.49 12.52 -7.05%
DPS 4.00 8.00 8.00 0.00 11.50 12.00 11.00 -17.78%
NAPS 0.65 0.60 0.59 0.00 0.59 0.55 0.55 3.28%
Adjusted Per Share Value based on latest NOSH - 1,347,000
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
RPS 279.15 274.03 309.28 0.00 311.98 315.31 315.13 -2.32%
EPS 8.52 11.22 13.14 0.00 15.27 14.45 12.50 -7.15%
DPS 3.97 7.95 7.97 0.00 11.47 11.96 10.98 -17.87%
NAPS 0.6456 0.5966 0.5876 0.00 0.5883 0.5484 0.549 3.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 -
Price 1.92 2.11 2.30 2.42 2.26 2.26 2.93 -
P/RPS 0.68 0.77 0.74 0.00 0.72 0.71 0.93 -5.88%
P/EPS 22.37 18.70 17.43 0.00 14.76 15.59 23.40 -0.86%
EY 4.47 5.35 5.74 0.00 6.78 6.41 4.27 0.89%
DY 2.08 3.79 3.48 0.00 5.09 5.31 3.75 -10.78%
P/NAPS 2.95 3.52 3.90 0.00 3.83 4.11 5.33 -10.82%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Date 23/05/22 20/05/21 02/06/20 - 18/03/19 16/03/18 16/03/17 -
Price 1.91 2.00 2.35 0.00 2.37 2.10 2.98 -
P/RPS 0.68 0.73 0.76 0.00 0.76 0.66 0.94 -6.07%
P/EPS 22.26 17.72 17.81 0.00 15.48 14.49 23.80 -1.28%
EY 4.49 5.64 5.61 0.00 6.46 6.90 4.20 1.30%
DY 2.09 4.00 3.40 0.00 4.85 5.71 3.69 -10.42%
P/NAPS 2.94 3.33 3.98 0.00 4.02 3.82 5.42 -11.16%

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