[SPTOTO] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -12.22%
YoY- -38.71%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 5,854,037 5,232,508 4,898,372 4,292,288 4,280,857 4,829,148 4,177,209 25.20%
PBT 390,963 272,364 238,981 152,003 167,622 281,473 186,797 63.54%
Tax -132,228 -101,470 -83,747 -58,918 -63,662 -93,495 -75,924 44.70%
NP 258,735 170,894 155,234 93,085 103,960 187,978 110,873 75.84%
-
NP to SH 250,734 161,568 145,624 84,741 96,542 182,063 108,329 74.88%
-
Tax Rate 33.82% 37.26% 35.04% 38.76% 37.98% 33.22% 40.65% -
Total Cost 5,595,302 5,061,614 4,743,138 4,199,203 4,176,897 4,641,170 4,066,336 23.68%
-
Net Worth 910,772 897,577 872,234 805,140 778,301 819,079 806,010 8.47%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 130,008 116,640 53,676 46,988 67,149 107,229 139,329 -4.50%
Div Payout % 51.85% 72.19% 36.86% 55.45% 69.55% 58.90% 128.62% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 910,772 897,577 872,234 805,140 778,301 819,079 806,010 8.47%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.42% 3.27% 3.17% 2.17% 2.43% 3.89% 2.65% -
ROE 27.53% 18.00% 16.70% 10.53% 12.40% 22.23% 13.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 437.07 390.58 365.03 319.87 319.01 359.65 310.95 25.45%
EPS 18.72 12.06 10.85 6.32 7.19 13.56 8.06 75.29%
DPS 9.70 8.70 4.00 3.50 5.00 8.00 10.40 -4.53%
NAPS 0.68 0.67 0.65 0.60 0.58 0.61 0.60 8.69%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 433.31 387.31 362.57 317.71 316.87 357.45 309.19 25.20%
EPS 18.56 11.96 10.78 6.27 7.15 13.48 8.02 74.86%
DPS 9.62 8.63 3.97 3.48 4.97 7.94 10.31 -4.50%
NAPS 0.6741 0.6644 0.6456 0.596 0.5761 0.6063 0.5966 8.47%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.76 1.83 1.92 1.90 2.05 1.98 2.11 -
P/RPS 0.40 0.47 0.53 0.59 0.64 0.55 0.68 -29.77%
P/EPS 9.40 15.17 17.69 30.09 28.49 14.60 26.17 -49.43%
EY 10.64 6.59 5.65 3.32 3.51 6.85 3.82 97.84%
DY 5.51 4.75 2.08 1.84 2.44 4.04 4.93 7.68%
P/NAPS 2.59 2.73 2.95 3.17 3.53 3.25 3.52 -18.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 23/05/22 22/02/22 18/11/21 20/08/21 20/05/21 -
Price 1.61 1.82 1.91 1.92 1.96 1.97 2.00 -
P/RPS 0.37 0.47 0.52 0.60 0.61 0.55 0.64 -30.57%
P/EPS 8.60 15.09 17.60 30.40 27.24 14.53 24.80 -50.60%
EY 11.63 6.63 5.68 3.29 3.67 6.88 4.03 102.56%
DY 6.02 4.78 2.09 1.82 2.55 4.06 5.20 10.24%
P/NAPS 2.37 2.72 2.94 3.20 3.38 3.23 3.33 -20.26%

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