[SPTOTO] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 63.13%
YoY- 170.42%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,728,430 1,245,371 797,573 1,126,998 1,122,346 1,233,940 1,345,864 18.16%
PBT 122,394 79,793 -12,404 49,198 35,416 95,412 101,447 13.34%
Tax -39,402 -24,644 -2,457 -17,244 -14,573 -29,388 -32,290 14.20%
NP 82,992 55,149 -14,861 31,954 20,843 66,024 69,157 12.94%
-
NP to SH 79,561 53,261 -17,667 30,469 18,678 65,062 67,854 11.20%
-
Tax Rate 32.19% 30.88% - 35.05% 41.15% 30.80% 31.83% -
Total Cost 1,645,438 1,190,222 812,434 1,095,044 1,101,503 1,167,916 1,276,707 18.44%
-
Net Worth 872,234 805,140 778,301 819,079 806,010 792,490 762,359 9.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 26,838 13,419 13,419 - 20,150 33,580 53,498 -36.89%
Div Payout % 33.73% 25.19% 0.00% - 107.88% 51.61% 78.84% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 872,234 805,140 778,301 819,079 806,010 792,490 762,359 9.40%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.80% 4.43% -1.86% 2.84% 1.86% 5.35% 5.14% -
ROE 9.12% 6.62% -2.27% 3.72% 2.32% 8.21% 8.90% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 128.80 92.81 59.44 83.93 83.55 91.87 100.63 17.90%
EPS 5.93 3.97 -1.32 2.27 1.39 4.84 5.07 11.02%
DPS 2.00 1.00 1.00 0.00 1.50 2.50 4.00 -37.03%
NAPS 0.65 0.60 0.58 0.61 0.60 0.59 0.57 9.15%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 127.94 92.18 59.04 83.42 83.08 91.34 99.62 18.16%
EPS 5.89 3.94 -1.31 2.26 1.38 4.82 5.02 11.25%
DPS 1.99 0.99 0.99 0.00 1.49 2.49 3.96 -36.81%
NAPS 0.6456 0.596 0.5761 0.6063 0.5966 0.5866 0.5643 9.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.92 1.90 2.05 1.98 2.11 2.19 2.05 -
P/RPS 1.49 2.05 3.45 2.36 2.53 2.38 2.04 -18.91%
P/EPS 32.38 47.87 -155.71 87.26 151.75 45.21 40.41 -13.74%
EY 3.09 2.09 -0.64 1.15 0.66 2.21 2.47 16.11%
DY 1.04 0.53 0.49 0.00 0.71 1.14 1.95 -34.25%
P/NAPS 2.95 3.17 3.53 3.25 3.52 3.71 3.60 -12.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 18/11/21 20/08/21 20/05/21 23/02/21 18/11/20 -
Price 1.91 1.92 1.96 1.97 2.00 2.10 2.10 -
P/RPS 1.48 2.07 3.30 2.35 2.39 2.29 2.09 -20.56%
P/EPS 32.21 48.37 -148.87 86.82 143.84 43.35 41.39 -15.40%
EY 3.10 2.07 -0.67 1.15 0.70 2.31 2.42 17.96%
DY 1.05 0.52 0.51 0.00 0.75 1.19 1.90 -32.68%
P/NAPS 2.94 3.20 3.38 3.23 3.33 3.56 3.68 -13.91%

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