[SPTOTO] YoY TTM 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- 4.5%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Revenue 5,854,037 4,280,857 4,562,431 5,282,207 2,901,573 5,689,588 5,770,768 0.27%
PBT 390,963 167,622 225,704 279,534 198,578 393,433 401,320 -0.50%
Tax -132,228 -63,662 -89,262 -124,908 -71,720 -142,192 -134,230 -0.29%
NP 258,735 103,960 136,442 154,626 126,858 251,241 267,090 -0.61%
-
NP to SH 250,734 96,542 135,138 154,823 122,064 243,029 256,884 -0.46%
-
Tax Rate 33.82% 37.98% 39.55% 44.68% 36.12% 36.14% 33.45% -
Total Cost 5,595,302 4,176,897 4,425,989 5,127,581 2,774,715 5,438,347 5,503,678 0.31%
-
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 130,008 67,149 139,478 161,640 107,768 215,528 188,687 -6.95%
Div Payout % 51.85% 69.55% 103.21% 104.40% 88.29% 88.68% 73.45% -
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 4.42% 2.43% 2.99% 2.93% 4.37% 4.42% 4.63% -
ROE 27.53% 12.40% 17.73% 19.82% 0.00% 31.11% 32.84% -
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 437.07 319.01 341.12 392.15 215.41 422.39 427.88 0.41%
EPS 18.72 7.19 10.10 11.49 9.06 18.04 19.05 -0.33%
DPS 9.70 5.00 10.40 12.00 8.00 16.00 14.00 -6.85%
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 433.31 316.87 337.71 390.99 214.77 421.14 427.15 0.27%
EPS 18.56 7.15 10.00 11.46 9.04 17.99 19.01 -0.46%
DPS 9.62 4.97 10.32 11.96 7.98 15.95 13.97 -6.96%
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 0.40 0.64 0.60 0.67 1.10 0.56 0.56 -6.30%
P/EPS 9.40 28.49 20.29 22.97 26.15 13.08 12.50 -5.36%
EY 10.64 3.51 4.93 4.35 3.82 7.65 8.00 5.67%
DY 5.51 2.44 5.07 4.55 3.38 6.78 5.88 -1.24%
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 0.37 0.61 0.62 0.65 0.00 0.54 0.54 -7.05%
P/EPS 8.60 27.24 20.78 22.27 0.00 12.69 12.18 -6.51%
EY 11.63 3.67 4.81 4.49 0.00 7.88 8.21 6.96%
DY 6.02 2.55 4.95 4.69 0.00 6.99 6.03 -0.03%
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