[SPTOTO] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- -3.75%

YoY--%

Quarter Report

BTOTO FY20 Q2 Interim Report.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Annualized Quarter Result
Revenue	5,383,456	4,653,465	5,571,208	5,689,830	5,747,592	6,698,622	6,244,042	-9.90%
YoY %	15.69%	-16.47%	-2.08%	-1.00%	-14.20%	7.28%	-	-
Horiz. %	86.22%	74.53%	89.22%	91.12%	92.05%	107.28%	100.00%	-
PBT	405,788	227,131	363,478	396,536	411,496	403,993	469,959	-9.80%
YoY %	78.66%	-37.51%	-8.34%	-3.64%	1.86%	-14.04%	-	-
Horiz. %	86.35%	48.33%	77.34%	84.38%	87.56%	85.96%	100.00%	-
Tax	-129,160	-91,907	-122,978	-134,990	-139,740	-164,478	-159,656	-13.84%
YoY %	-40.53%	25.27%	8.90%	3.40%	15.04%	-3.02%	-	-
Horiz. %	80.90%	57.57%	77.03%	84.55%	87.53%	103.02%	100.00%	-
NP	276,628	135,224	240,500	261,546	271,756	239,515	310,302	-7.76%
YoY %	104.57%	-43.77%	-8.05%	-3.76%	13.46%	-22.81%	-	-
Horiz. %	89.15%	43.58%	77.51%	84.29%	87.58%	77.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,416	134,239	236,672	257,786	267,820	235,045	301,552	-7.13%
YoY %	102.19%	-43.28%	-8.19%	-3.75%	13.94%	-22.05%	-	-
Horiz. %	90.01%	44.52%	78.48%	85.49%	88.81%	77.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.83%	40.46%	33.83%	34.04%	33.96%	40.71%	33.97%	-
YoY %	-21.33%	19.60%	-0.62%	0.24%	-16.58%	19.84%	-	-
Horiz. %	93.70%	119.11%	99.59%	100.21%	99.97%	119.84%	100.00%	-
Total Cost	5,106,828	4,518,241	5,330,708	5,428,284	5,475,836	6,459,107	5,933,740	-10.01%
YoY %	13.03%	-15.24%	-1.80%	-0.87%	-15.22%	8.85%	-	-
Horiz. %	86.06%	76.14%	89.84%	91.48%	92.28%	108.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	762,359	735,625	793,842	794,729	781,259	727,380	835,140	-6.21%
YoY %	3.63%	-7.33%	-0.11%	1.72%	7.41%	-12.90%	-	-
Horiz. %	91.29%	88.08%	95.05%	95.16%	93.55%	87.10%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Dividend
Div	213,995	139,099	143,519	215,520	215,520	215,520	235,112	-6.40%
YoY %	53.84%	-3.08%	-33.41%	0.00%	0.00%	-8.33%	-	-
Horiz. %	91.02%	59.16%	61.04%	91.67%	91.67%	91.67%	100.00%	-
Div Payout %	78.84%	103.62%	60.64%	83.60%	80.47%	91.69%	77.97%	-
YoY %	-23.91%	70.88%	-27.46%	3.89%	-12.24%	17.60%	-	-
Horiz. %	101.12%	132.90%	77.77%	107.22%	103.21%	117.60%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Equity
Net Worth	762,359	735,625	793,842	794,729	781,259	727,380	835,140	-6.21%
YoY %	3.63%	-7.33%	-0.11%	1.72%	7.41%	-12.90%	-	-
Horiz. %	91.29%	88.08%	95.05%	95.16%	93.55%	87.10%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Ratio Analysis
NP Margin	5.14%	2.91%	4.32%	4.60%	4.73%	3.58%	4.97%	-
YoY %	76.63%	-32.64%	-6.09%	-2.75%	32.12%	-27.97%	-	-
Horiz. %	103.42%	58.55%	86.92%	92.56%	95.17%	72.03%	100.00%	-
ROE	35.60%	18.25%	29.81%	32.44%	34.28%	32.31%	36.11%	-
YoY %	95.07%	-38.78%	-8.11%	-5.37%	6.10%	-10.52%	-	-
Horiz. %	98.59%	50.54%	82.55%	89.84%	94.93%	89.48%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Per Share
RPS	402.51	347.92	414.06	422.41	426.70	497.30	463.55	-9.45%
YoY %	15.69%	-15.97%	-1.98%	-1.01%	-14.20%	7.28%	-	-
Horiz. %	86.83%	75.06%	89.32%	91.13%	92.05%	107.28%	100.00%	-
EPS	20.28	9.99	17.57	19.14	19.88	17.45	22.39	-6.72%
YoY %	103.00%	-43.14%	-8.20%	-3.72%	13.93%	-22.06%	-	-
Horiz. %	90.58%	44.62%	78.47%	85.48%	88.79%	77.94%	100.00%	-
DPS	16.00	10.40	10.67	16.00	16.00	16.00	17.45	-5.91%
YoY %	53.85%	-2.53%	-33.31%	0.00%	0.00%	-8.31%	-	-
Horiz. %	91.69%	59.60%	61.15%	91.69%	91.69%	91.69%	100.00%	-
NAPS	0.57	0.55	0.59	0.59	0.58	0.54	0.62	-5.74%
YoY %	3.64%	-6.78%	0.00%	1.72%	7.41%	-12.90%	-	-
Horiz. %	91.94%	88.71%	95.16%	95.16%	93.55%	87.10%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,000
RPS	398.48	344.45	412.38	421.16	425.43	495.83	462.18	-9.90%
YoY %	15.69%	-16.47%	-2.08%	-1.00%	-14.20%	7.28%	-	-
Horiz. %	86.22%	74.53%	89.22%	91.12%	92.05%	107.28%	100.00%	-
EPS	20.09	9.94	17.52	19.08	19.82	17.40	22.32	-7.13%
YoY %	102.11%	-43.26%	-8.18%	-3.73%	13.91%	-22.04%	-	-
Horiz. %	90.01%	44.53%	78.49%	85.48%	88.80%	77.96%	100.00%	-
DPS	15.84	10.30	10.62	15.95	15.95	15.95	17.40	-6.39%
YoY %	53.79%	-3.01%	-33.42%	0.00%	0.00%	-8.33%	-	-
Horiz. %	91.03%	59.20%	61.03%	91.67%	91.67%	91.67%	100.00%	-
NAPS	0.5643	0.5445	0.5876	0.5883	0.5783	0.5384	0.6182	-6.21%
YoY %	3.64%	-7.33%	-0.12%	1.73%	7.41%	-12.91%	-	-
Horiz. %	91.28%	88.08%	95.05%	95.16%	93.55%	87.09%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	30/04/19	-
Price	2.05	2.20	2.30	2.58	2.64	2.76	2.63	-
P/RPS	0.51	0.63	0.56	0.61	0.62	0.55	0.57	-7.52%
YoY %	-19.05%	12.50%	-8.20%	-1.61%	12.73%	-3.51%	-	-
Horiz. %	89.47%	110.53%	98.25%	107.02%	108.77%	96.49%	100.00%	-
P/EPS	10.10	21.92	13.08	13.48	13.28	15.82	11.75	-10.09%
YoY %	-53.92%	67.58%	-2.97%	1.51%	-16.06%	34.64%	-	-
Horiz. %	85.96%	186.55%	111.32%	114.72%	113.02%	134.64%	100.00%	-
EY	9.90	4.56	7.65	7.42	7.53	6.32	8.51	11.22%
YoY %	117.11%	-40.39%	3.10%	-1.46%	19.15%	-25.73%	-	-
Horiz. %	116.33%	53.58%	89.89%	87.19%	88.48%	74.27%	100.00%	-
DY	7.80	4.73	4.64	6.20	6.06	5.80	6.64	11.98%
YoY %	64.90%	1.94%	-25.16%	2.31%	4.48%	-12.65%	-	-
Horiz. %	117.47%	71.23%	69.88%	93.37%	91.27%	87.35%	100.00%	-
P/NAPS	3.60	4.00	3.90	4.37	4.55	5.11	4.24	-10.87%
YoY %	-10.00%	2.56%	-10.76%	-3.96%	-10.96%	20.52%	-	-
Horiz. %	84.91%	94.34%	91.98%	103.07%	107.31%	120.52%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	18/11/20	18/08/20	02/06/20	18/02/20	19/11/19	19/08/19	18/06/19	-
Price	2.10	2.09	2.35	2.63	2.56	2.76	2.60	-
P/RPS	0.52	0.60	0.57	0.62	0.60	0.55	0.56	-5.07%
YoY %	-13.33%	5.26%	-8.06%	3.33%	9.09%	-1.79%	-	-
Horiz. %	92.86%	107.14%	101.79%	110.71%	107.14%	98.21%	100.00%	-
P/EPS	10.35	20.82	13.36	13.74	12.88	15.82	11.61	-7.76%
YoY %	-50.29%	55.84%	-2.77%	6.68%	-18.58%	36.26%	-	-
Horiz. %	89.15%	179.33%	115.07%	118.35%	110.94%	136.26%	100.00%	-
EY	9.66	4.80	7.49	7.28	7.77	6.32	8.61	8.42%
YoY %	101.25%	-35.91%	2.88%	-6.31%	22.94%	-26.60%	-	-
Horiz. %	112.20%	55.75%	86.99%	84.55%	90.24%	73.40%	100.00%	-
DY	7.62	4.98	4.54	6.08	6.25	5.80	6.71	9.35%
YoY %	53.01%	9.69%	-25.33%	-2.72%	7.76%	-13.56%	-	-
Horiz. %	113.56%	74.22%	67.66%	90.61%	93.14%	86.44%	100.00%	-
P/NAPS	3.68	3.80	3.98	4.46	4.41	5.11	4.19	-8.72%
YoY %	-3.16%	-4.52%	-10.76%	1.13%	-13.70%	21.96%	-	-
Horiz. %	87.83%	90.69%	94.99%	106.44%	105.25%	121.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos