[SPTOTO] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -23.97%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Revenue 6,209,597 5,976,638 5,028,498 4,936,200 5,571,208 0 5,619,840 1.95%
PBT 318,858 322,822 253,044 309,700 363,478 0 429,013 -5.58%
Tax -113,766 -106,165 -88,670 -101,668 -122,978 0 -144,697 -4.54%
NP 205,092 216,657 164,373 208,032 240,500 0 284,316 -6.12%
-
NP to SH 203,777 212,768 153,540 202,125 236,672 0 274,997 -5.63%
-
Tax Rate 35.68% 32.89% 35.04% 32.83% 33.83% - 33.73% -
Total Cost 6,004,505 5,759,981 4,864,125 4,728,168 5,330,708 0 5,335,524 2.31%
-
Net Worth 1,155,913 968,618 872,234 806,010 793,842 0 794,729 7.51%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Div 143,369 116,592 71,568 143,290 143,519 - 206,539 -6.82%
Div Payout % 70.36% 54.80% 46.61% 70.89% 60.64% - 75.11% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Net Worth 1,155,913 968,618 872,234 806,010 793,842 0 794,729 7.51%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,347,000 1,351,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
NP Margin 3.30% 3.63% 3.27% 4.21% 4.32% 0.00% 5.06% -
ROE 17.63% 21.97% 17.60% 25.08% 29.81% 0.00% 34.60% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 461.99 444.26 374.73 367.45 414.06 0.00 417.21 1.99%
EPS 15.29 15.81 11.44 15.07 17.57 0.00 20.41 -5.43%
DPS 10.67 8.67 5.33 10.67 10.67 0.00 15.33 -6.77%
NAPS 0.86 0.72 0.65 0.60 0.59 0.00 0.59 7.56%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 459.63 442.39 372.21 365.37 412.38 0.00 415.98 1.94%
EPS 15.08 15.75 11.36 14.96 17.52 0.00 20.36 -5.64%
DPS 10.61 8.63 5.30 10.61 10.62 0.00 15.29 -6.82%
NAPS 0.8556 0.717 0.6456 0.5966 0.5876 0.00 0.5883 7.51%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 -
Price 1.39 1.49 1.92 2.11 2.30 2.42 2.26 -
P/RPS 0.30 0.34 0.51 0.57 0.56 0.00 0.54 -10.75%
P/EPS 9.17 9.42 16.78 14.02 13.08 0.00 11.07 -3.57%
EY 10.91 10.61 5.96 7.13 7.65 0.00 9.03 3.72%
DY 7.67 5.82 2.78 5.06 4.64 0.00 6.78 2.41%
P/NAPS 1.62 2.07 2.95 3.52 3.90 0.00 3.83 -15.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 24/05/24 23/05/23 23/05/22 20/05/21 02/06/20 - 18/03/19 -
Price 1.55 1.31 1.91 2.00 2.35 0.00 2.37 -
P/RPS 0.34 0.29 0.51 0.54 0.57 0.00 0.57 -9.51%
P/EPS 10.22 8.28 16.69 13.29 13.36 0.00 11.61 -2.43%
EY 9.78 12.07 5.99 7.52 7.49 0.00 8.61 2.49%
DY 6.88 6.62 2.79 5.33 4.54 0.00 6.47 1.19%
P/NAPS 1.80 1.82 2.94 3.33 3.98 0.00 4.02 -14.40%

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