[SPTOTO] YoY 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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 4,482,479 3,771,374 3,702,150 4,178,406 0 4,214,880 4,259,844 0.99%
PBT 242,117 189,783 232,275 272,609 0 321,760 312,372 -4.81%
Tax -79,624 -66,503 -76,251 -92,234 0 -108,523 -110,330 -6.12%
NP 162,493 123,280 156,024 180,375 0 213,237 202,042 -4.13%
-
NP to SH 159,576 115,155 151,594 177,504 0 206,248 195,277 -3.83%
-
Tax Rate 32.89% 35.04% 32.83% 33.83% - 33.73% 35.32% -
Total Cost 4,319,986 3,648,094 3,546,126 3,998,031 0 4,001,643 4,057,802 1.21%
-
Net Worth 968,618 872,234 806,010 793,842 0 794,729 740,850 5.32%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Div 87,444 53,676 107,468 107,639 - 154,905 161,640 -11.21%
Div Payout % 54.80% 46.61% 70.89% 60.64% - 75.11% 82.77% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Net Worth 968,618 872,234 806,010 793,842 0 794,729 740,850 5.32%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,347,000 1,351,000 1,351,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
NP Margin 3.63% 3.27% 4.21% 4.32% 0.00% 5.06% 4.74% -
ROE 16.47% 13.20% 18.81% 22.36% 0.00% 25.95% 26.36% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 333.19 281.05 275.59 310.55 0.00 312.91 316.25 1.01%
EPS 11.86 8.58 11.30 13.18 0.00 15.31 14.49 -3.80%
DPS 6.50 4.00 8.00 8.00 0.00 11.50 12.00 -11.19%
NAPS 0.72 0.65 0.60 0.59 0.00 0.59 0.55 5.35%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 331.79 279.15 274.03 309.28 0.00 311.98 315.31 0.99%
EPS 11.81 8.52 11.22 13.14 0.00 15.27 14.45 -3.83%
DPS 6.47 3.97 7.95 7.97 0.00 11.47 11.96 -11.21%
NAPS 0.717 0.6456 0.5966 0.5876 0.00 0.5883 0.5484 5.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 -
Price 1.49 1.92 2.11 2.30 2.42 2.26 2.26 -
P/RPS 0.45 0.68 0.77 0.74 0.00 0.72 0.71 -8.45%
P/EPS 12.56 22.37 18.70 17.43 0.00 14.76 15.59 -4.09%
EY 7.96 4.47 5.35 5.74 0.00 6.78 6.41 4.28%
DY 4.36 2.08 3.79 3.48 0.00 5.09 5.31 -3.74%
P/NAPS 2.07 2.95 3.52 3.90 0.00 3.83 4.11 -12.43%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 23/05/23 23/05/22 20/05/21 02/06/20 - 18/03/19 16/03/18 -
Price 1.31 1.91 2.00 2.35 0.00 2.37 2.10 -
P/RPS 0.39 0.68 0.73 0.76 0.00 0.76 0.66 -9.68%
P/EPS 11.04 22.26 17.72 17.81 0.00 15.48 14.49 -5.12%
EY 9.05 4.49 5.64 5.61 0.00 6.46 6.90 5.39%
DY 4.96 2.09 4.00 3.40 0.00 4.85 5.71 -2.68%
P/NAPS 1.82 2.94 3.33 3.98 0.00 4.02 3.82 -13.37%

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