[SPTOTO] QoQ TTM Result on 30-Jun-2023 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 7.74%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 6,274,379 6,235,334 6,275,435 6,099,660 5,943,613 6,016,825 5,854,037 4.72%
PBT 334,163 272,891 320,745 337,136 324,698 407,139 390,963 -9.92%
Tax -115,228 -99,906 -105,133 -109,527 -114,591 -138,218 -132,228 -8.75%
NP 218,935 172,985 215,612 227,609 210,107 268,921 258,735 -10.52%
-
NP to SH 215,181 169,952 210,590 221,924 205,989 262,328 250,734 -9.68%
-
Tax Rate 34.48% 36.61% 32.78% 32.49% 35.29% 33.95% 33.82% -
Total Cost 6,055,444 6,062,349 6,059,823 5,872,051 5,733,506 5,747,904 5,595,302 5.40%
-
Net Worth 1,155,913 1,032,037 1,065,613 1,076,965 968,618 970,125 910,772 17.20%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 140,400 126,984 134,206 121,033 150,342 150,274 130,008 5.25%
Div Payout % 65.25% 74.72% 63.73% 54.54% 72.99% 57.29% 51.85% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,155,913 1,032,037 1,065,613 1,076,965 968,618 970,125 910,772 17.20%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 3.49% 2.77% 3.44% 3.73% 3.54% 4.47% 4.42% -
ROE 18.62% 16.47% 19.76% 20.61% 21.27% 27.04% 27.53% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 466.81 471.26 471.12 453.10 441.80 446.55 437.07 4.48%
EPS 16.01 12.84 15.81 16.49 15.31 19.47 18.72 -9.89%
DPS 10.50 9.50 10.00 9.00 11.20 11.20 9.70 5.42%
NAPS 0.86 0.78 0.80 0.80 0.72 0.72 0.68 16.93%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 464.42 461.53 464.50 451.49 439.94 445.36 433.31 4.72%
EPS 15.93 12.58 15.59 16.43 15.25 19.42 18.56 -9.67%
DPS 10.39 9.40 9.93 8.96 11.13 11.12 9.62 5.26%
NAPS 0.8556 0.7639 0.7888 0.7972 0.717 0.7181 0.6741 17.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.39 1.48 1.48 1.33 1.49 1.62 1.76 -
P/RPS 0.30 0.31 0.31 0.29 0.34 0.36 0.40 -17.43%
P/EPS 8.68 11.52 9.36 8.07 9.73 8.32 9.40 -5.16%
EY 11.52 8.68 10.68 12.39 10.28 12.02 10.64 5.43%
DY 7.55 6.42 6.76 6.77 7.52 6.91 5.51 23.34%
P/NAPS 1.62 1.90 1.85 1.66 2.07 2.25 2.59 -26.84%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 23/02/24 21/11/23 23/08/23 23/05/23 21/02/23 23/11/22 -
Price 1.55 1.52 1.49 1.52 1.31 1.50 1.61 -
P/RPS 0.33 0.32 0.32 0.34 0.30 0.34 0.37 -7.33%
P/EPS 9.68 11.83 9.42 9.22 8.56 7.70 8.60 8.19%
EY 10.33 8.45 10.61 10.85 11.69 12.98 11.63 -7.59%
DY 6.77 6.25 6.71 5.92 8.55 7.47 6.02 8.13%
P/NAPS 1.80 1.95 1.86 1.90 1.82 2.08 2.37 -16.74%

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