[SPTOTO] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -3.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 5,654,522 4,085,888 5,159,608 5,689,830 0 5,706,626 5,711,082 -0.19%
PBT 404,328 134,778 393,718 396,536 0 454,666 427,198 -1.05%
Tax -127,698 -54,202 -123,356 -134,990 0 -149,010 -145,512 -2.49%
NP 276,630 80,576 270,362 261,546 0 305,656 281,686 -0.34%
-
NP to SH 272,708 71,188 265,832 257,786 0 294,354 272,088 0.04%
-
Tax Rate 31.58% 40.22% 31.33% 34.04% - 32.77% 34.06% -
Total Cost 5,377,892 4,005,312 4,889,246 5,428,284 0 5,400,970 5,429,396 -0.18%
-
Net Worth 970,125 805,140 792,490 794,729 0 794,729 781,259 4.27%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div 121,265 53,676 174,616 215,520 - 215,520 215,520 -10.52%
Div Payout % 44.47% 75.40% 65.69% 83.60% - 73.22% 79.21% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Net Worth 970,125 805,140 792,490 794,729 0 794,729 781,259 4.27%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,347,000 1,351,000 1,351,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
NP Margin 4.89% 1.97% 5.24% 4.60% 0.00% 5.36% 4.93% -
ROE 28.11% 8.84% 33.54% 32.44% 0.00% 37.04% 34.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 419.66 304.49 384.13 422.41 0.00 423.65 423.99 -0.19%
EPS 20.30 5.30 19.84 19.14 0.00 21.86 20.20 0.09%
DPS 9.00 4.00 13.00 16.00 0.00 16.00 16.00 -10.53%
NAPS 0.72 0.60 0.59 0.59 0.00 0.59 0.58 4.27%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 418.54 302.43 381.91 421.16 0.00 422.40 422.73 -0.19%
EPS 20.19 5.27 19.68 19.08 0.00 21.79 20.14 0.04%
DPS 8.98 3.97 12.92 15.95 0.00 15.95 15.95 -10.51%
NAPS 0.7181 0.596 0.5866 0.5883 0.00 0.5883 0.5783 4.27%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 -
Price 1.62 1.90 2.19 2.58 2.11 2.10 2.41 -
P/RPS 0.39 0.62 0.57 0.61 0.00 0.50 0.57 -7.07%
P/EPS 8.00 35.82 11.07 13.48 0.00 9.61 11.93 -7.43%
EY 12.49 2.79 9.04 7.42 0.00 10.41 8.38 8.02%
DY 5.56 2.11 5.94 6.20 0.00 7.62 6.64 -3.37%
P/NAPS 2.25 3.17 3.71 4.37 0.00 3.56 4.16 -11.20%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 21/02/23 22/02/22 23/02/21 18/02/20 - 14/12/18 18/12/17 -
Price 1.50 1.92 2.10 2.63 0.00 2.17 2.28 -
P/RPS 0.36 0.63 0.55 0.62 0.00 0.51 0.54 -7.54%
P/EPS 7.41 36.19 10.61 13.74 0.00 9.93 11.29 -7.82%
EY 13.49 2.76 9.42 7.28 0.00 10.07 8.86 8.47%
DY 6.00 2.08 6.19 6.08 0.00 7.37 7.02 -2.99%
P/NAPS 2.08 3.20 3.56 4.46 0.00 3.68 3.93 -11.58%

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