[SPTOTO] QoQ TTM Result on 30-Sep-2020 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Nov-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Sep-2020 [#1]

Profit Trend

QoQ- 0.67%

YoY- -12.71%

Quarter Report

BTOTO FY2021 Q1 Interim Report.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	4,829,148	4,177,209	4,388,354	4,562,431	4,653,465	5,153,322	5,328,657	-6.35%
YoY %	15.61%	-4.81%	-3.82%	-1.96%	-9.70%	-3.29%	-	-
Horiz. %	90.63%	78.39%	82.35%	85.62%	87.33%	96.71%	100.00%	-
PBT	281,473	186,797	225,722	225,704	227,131	245,806	280,501	0.23%
YoY %	50.68%	-17.24%	0.01%	-0.63%	-7.60%	-12.37%	-	-
Horiz. %	100.35%	66.59%	80.47%	80.46%	80.97%	87.63%	100.00%	-
Tax	-93,495	-75,924	-86,090	-89,262	-91,907	-110,360	-123,450	-16.92%
YoY %	-23.14%	11.81%	3.55%	2.88%	16.72%	10.60%	-	-
Horiz. %	75.74%	61.50%	69.74%	72.31%	74.45%	89.40%	100.00%	-
NP	187,978	110,873	139,632	136,442	135,224	135,446	157,051	12.74%
YoY %	69.54%	-20.60%	2.34%	0.90%	-0.16%	-13.76%	-	-
Horiz. %	119.69%	70.60%	88.91%	86.88%	86.10%	86.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,063	108,329	138,262	135,138	134,239	136,126	157,690	10.06%
YoY %	68.06%	-21.65%	2.31%	0.67%	-1.39%	-13.67%	-	-
Horiz. %	115.46%	68.70%	87.68%	85.70%	85.13%	86.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.22%	40.65%	38.14%	39.55%	40.46%	44.90%	44.01%	-
YoY %	-18.28%	6.58%	-3.57%	-2.25%	-9.89%	2.02%	-	-
Horiz. %	75.48%	92.37%	86.66%	89.87%	91.93%	102.02%	100.00%	-
Total Cost	4,641,170	4,066,336	4,248,722	4,425,989	4,518,241	5,017,876	5,171,606	-6.96%
YoY %	14.14%	-4.29%	-4.01%	-2.04%	-9.96%	-2.97%	-	-
Horiz. %	89.74%	78.63%	82.15%	85.58%	87.37%	97.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	819,079	806,010	792,490	762,359	735,625	793,842	794,729	2.03%
YoY %	1.62%	1.71%	3.95%	3.63%	-7.33%	-0.11%	-	-
Horiz. %	103.06%	101.42%	99.72%	95.93%	92.56%	99.89%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	107,229	139,329	119,179	139,478	139,860	107,760	168,375	-25.99%
YoY %	-23.04%	16.91%	-14.55%	-0.27%	29.79%	-36.00%	-	-
Horiz. %	63.68%	82.75%	70.78%	82.84%	83.06%	64.00%	100.00%	-
Div Payout %	58.90%	128.62%	86.20%	103.21%	104.19%	79.16%	106.78%	-
YoY %	-54.21%	49.21%	-16.48%	-0.94%	31.62%	-25.87%	-	-
Horiz. %	55.16%	120.45%	80.73%	96.66%	97.57%	74.13%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	819,079	806,010	792,490	762,359	735,625	793,842	794,729	2.03%
YoY %	1.62%	1.71%	3.95%	3.63%	-7.33%	-0.11%	-	-
Horiz. %	103.06%	101.42%	99.72%	95.93%	92.56%	99.89%	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%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	3.89%	2.65%	3.18%	2.99%	2.91%	2.63%	2.95%	-
YoY %	46.79%	-16.67%	6.35%	2.75%	10.65%	-10.85%	-	-
Horiz. %	131.86%	89.83%	107.80%	101.36%	98.64%	89.15%	100.00%	-
ROE	22.23%	13.44%	17.45%	17.73%	18.25%	17.15%	19.84%	-
YoY %	65.40%	-22.98%	-1.58%	-2.85%	6.41%	-13.56%	-	-
Horiz. %	112.05%	67.74%	87.95%	89.36%	91.99%	86.44%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	359.65	310.95	326.71	341.12	347.92	383.01	395.59	-6.15%
YoY %	15.66%	-4.82%	-4.22%	-1.95%	-9.16%	-3.18%	-	-
Horiz. %	90.91%	78.60%	82.59%	86.23%	87.95%	96.82%	100.00%	-
EPS	13.56	8.06	10.29	10.10	10.04	10.12	11.71	10.28%
YoY %	68.24%	-21.67%	1.88%	0.60%	-0.79%	-13.58%	-	-
Horiz. %	115.80%	68.83%	87.87%	86.25%	85.74%	86.42%	100.00%	-
DPS	8.00	10.40	8.90	10.40	10.40	8.00	12.50	-25.75%
YoY %	-23.08%	16.85%	-14.42%	0.00%	30.00%	-36.00%	-	-
Horiz. %	64.00%	83.20%	71.20%	83.20%	83.20%	64.00%	100.00%	-
NAPS	0.61	0.60	0.59	0.57	0.55	0.59	0.59	2.24%
YoY %	1.67%	1.69%	3.51%	3.64%	-6.78%	0.00%	-	-
Horiz. %	103.39%	101.69%	100.00%	96.61%	93.22%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,000
RPS	357.45	309.19	324.82	337.71	344.45	381.45	394.42	-6.35%
YoY %	15.61%	-4.81%	-3.82%	-1.96%	-9.70%	-3.29%	-	-
Horiz. %	90.63%	78.39%	82.35%	85.62%	87.33%	96.71%	100.00%	-
EPS	13.48	8.02	10.23	10.00	9.94	10.08	11.67	10.09%
YoY %	68.08%	-21.60%	2.30%	0.60%	-1.39%	-13.62%	-	-
Horiz. %	115.51%	68.72%	87.66%	85.69%	85.18%	86.38%	100.00%	-
DPS	7.94	10.31	8.82	10.32	10.35	7.98	12.46	-25.96%
YoY %	-22.99%	16.89%	-14.53%	-0.29%	29.70%	-35.96%	-	-
Horiz. %	63.72%	82.74%	70.79%	82.83%	83.07%	64.04%	100.00%	-
NAPS	0.6063	0.5966	0.5866	0.5643	0.5445	0.5876	0.5883	2.03%
YoY %	1.63%	1.70%	3.95%	3.64%	-7.33%	-0.12%	-	-
Horiz. %	103.06%	101.41%	99.71%	95.92%	92.55%	99.88%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	1.98	2.11	2.19	2.05	2.20	2.30	2.58	-
P/RPS	0.55	0.68	0.67	0.60	0.63	0.60	0.65	-10.54%
YoY %	-19.12%	1.49%	11.67%	-4.76%	5.00%	-7.69%	-	-
Horiz. %	84.62%	104.62%	103.08%	92.31%	96.92%	92.31%	100.00%	-
P/EPS	14.60	26.17	21.28	20.29	21.92	22.73	22.04	-24.02%
YoY %	-44.21%	22.98%	4.88%	-7.44%	-3.56%	3.13%	-	-
Horiz. %	66.24%	118.74%	96.55%	92.06%	99.46%	103.13%	100.00%	-
EY	6.85	3.82	4.70	4.93	4.56	4.40	4.54	31.58%
YoY %	79.32%	-18.72%	-4.67%	8.11%	3.64%	-3.08%	-	-
Horiz. %	150.88%	84.14%	103.52%	108.59%	100.44%	96.92%	100.00%	-
DY	4.04	4.93	4.06	5.07	4.73	3.48	4.84	-11.35%
YoY %	-18.05%	21.43%	-19.92%	7.19%	35.92%	-28.10%	-	-
Horiz. %	83.47%	101.86%	83.88%	104.75%	97.73%	71.90%	100.00%	-
P/NAPS	3.25	3.52	3.71	3.60	4.00	3.90	4.37	-17.92%
YoY %	-7.67%	-5.12%	3.06%	-10.00%	2.56%	-10.76%	-	-
Horiz. %	74.37%	80.55%	84.90%	82.38%	91.53%	89.24%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	20/05/21	23/02/21	18/11/20	18/08/20	02/06/20	18/02/20	-
Price	1.97	2.00	2.10	2.10	2.09	2.35	2.63	-
P/RPS	0.55	0.64	0.64	0.62	0.60	0.61	0.66	-11.45%
YoY %	-14.06%	0.00%	3.23%	3.33%	-1.64%	-7.58%	-	-
Horiz. %	83.33%	96.97%	96.97%	93.94%	90.91%	92.42%	100.00%	-
P/EPS	14.53	24.80	20.40	20.78	20.82	23.23	22.47	-25.24%
YoY %	-41.41%	21.57%	-1.83%	-0.19%	-10.37%	3.38%	-	-
Horiz. %	64.66%	110.37%	90.79%	92.48%	92.66%	103.38%	100.00%	-
EY	6.88	4.03	4.90	4.81	4.80	4.31	4.45	33.74%
YoY %	70.72%	-17.76%	1.87%	0.21%	11.37%	-3.15%	-	-
Horiz. %	154.61%	90.56%	110.11%	108.09%	107.87%	96.85%	100.00%	-
DY	4.06	5.20	4.24	4.95	4.98	3.40	4.75	-9.94%
YoY %	-21.92%	22.64%	-14.34%	-0.60%	46.47%	-28.42%	-	-
Horiz. %	85.47%	109.47%	89.26%	104.21%	104.84%	71.58%	100.00%	-
P/NAPS	3.23	3.33	3.56	3.68	3.80	3.98	4.46	-19.37%
YoY %	-3.00%	-6.46%	-3.26%	-3.16%	-4.52%	-10.76%	-	-
Horiz. %	72.42%	74.66%	79.82%	82.51%	85.20%	89.24%	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