[SPTOTO] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -9.29%
YoY- 21.77%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,594,877 1,617,181 1,655,218 1,408,159 1,419,102 1,461,134 1,728,430 -5.21%
PBT 89,804 95,019 39,953 95,969 106,195 82,581 122,394 -18.63%
Tax -28,821 -29,903 -15,775 -30,634 -33,215 -34,967 -39,402 -18.80%
NP 60,983 65,116 24,178 65,335 72,980 47,614 82,992 -18.55%
-
NP to SH 60,165 62,348 23,222 64,855 71,499 46,413 79,561 -16.98%
-
Tax Rate 32.09% 31.47% 39.48% 31.92% 31.28% 42.34% 32.19% -
Total Cost 1,533,894 1,552,065 1,631,040 1,342,824 1,346,122 1,413,520 1,645,438 -4.56%
-
Net Worth 1,065,613 1,076,965 968,618 970,125 910,772 897,577 872,234 14.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 39,960 33,655 26,906 33,684 26,787 62,964 26,838 30.36%
Div Payout % 66.42% 53.98% 115.86% 51.94% 37.47% 135.66% 33.73% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,065,613 1,076,965 968,618 970,125 910,772 897,577 872,234 14.26%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.82% 4.03% 1.46% 4.64% 5.14% 3.26% 4.80% -
ROE 5.65% 5.79% 2.40% 6.69% 7.85% 5.17% 9.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 119.73 120.13 123.04 104.51 105.95 109.07 128.80 -4.74%
EPS 4.52 4.63 1.72 4.81 5.34 3.46 5.93 -16.54%
DPS 3.00 2.50 2.00 2.50 2.00 4.70 2.00 31.00%
NAPS 0.80 0.80 0.72 0.72 0.68 0.67 0.65 14.83%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 118.05 119.70 122.52 104.23 105.04 108.15 127.94 -5.21%
EPS 4.45 4.61 1.72 4.80 5.29 3.44 5.89 -17.03%
DPS 2.96 2.49 1.99 2.49 1.98 4.66 1.99 30.27%
NAPS 0.7888 0.7972 0.717 0.7181 0.6741 0.6644 0.6456 14.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.48 1.33 1.49 1.62 1.76 1.83 1.92 -
P/RPS 1.24 1.11 1.21 1.55 1.66 1.68 1.49 -11.51%
P/EPS 32.77 28.72 86.32 33.66 32.97 52.82 32.38 0.80%
EY 3.05 3.48 1.16 2.97 3.03 1.89 3.09 -0.86%
DY 2.03 1.88 1.34 1.54 1.14 2.57 1.04 56.12%
P/NAPS 1.85 1.66 2.07 2.25 2.59 2.73 2.95 -26.71%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 23/08/23 23/05/23 21/02/23 23/11/22 23/08/22 23/05/22 -
Price 1.49 1.52 1.31 1.50 1.61 1.82 1.91 -
P/RPS 1.24 1.27 1.06 1.44 1.52 1.67 1.48 -11.11%
P/EPS 32.99 32.82 75.89 31.16 30.16 52.53 32.21 1.60%
EY 3.03 3.05 1.32 3.21 3.32 1.90 3.10 -1.50%
DY 2.01 1.64 1.53 1.67 1.24 2.58 1.05 54.11%
P/NAPS 1.86 1.90 1.82 2.08 2.37 2.72 2.94 -26.28%

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