[SPTOTO] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -13.67%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 5,943,613 4,898,372 4,177,209 5,153,322 2,714,050 5,615,623 5,736,921 0.68%
PBT 324,698 238,981 186,797 245,806 188,714 387,292 414,537 -4.61%
Tax -114,591 -83,747 -75,924 -110,360 -65,637 -137,357 -136,645 -3.35%
NP 210,107 155,234 110,873 135,446 123,077 249,935 277,892 -5.27%
-
NP to SH 205,989 145,624 108,329 136,126 119,361 241,425 267,765 -4.95%
-
Tax Rate 35.29% 35.04% 40.65% 44.90% 34.78% 35.47% 32.96% -
Total Cost 5,733,506 4,743,138 4,066,336 5,017,876 2,590,973 5,365,688 5,459,029 0.95%
-
Net Worth 968,618 872,234 806,010 793,842 0 794,729 740,850 5.32%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Div 150,342 53,676 139,329 107,760 101,025 208,793 202,127 -5.57%
Div Payout % 72.99% 36.86% 128.62% 79.16% 84.64% 86.48% 75.49% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Net Worth 968,618 872,234 806,010 793,842 0 794,729 740,850 5.32%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
NP Margin 3.54% 3.17% 2.65% 2.63% 4.53% 4.45% 4.84% -
ROE 21.27% 16.70% 13.44% 17.15% 0.00% 30.38% 36.14% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 441.80 365.03 310.95 383.01 201.49 416.90 425.90 0.71%
EPS 15.31 10.85 8.06 10.12 8.86 17.92 19.88 -4.93%
DPS 11.20 4.00 10.40 8.00 7.50 15.50 15.00 -5.49%
NAPS 0.72 0.65 0.60 0.59 0.00 0.59 0.55 5.35%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 439.94 362.57 309.19 381.45 200.89 415.66 424.64 0.68%
EPS 15.25 10.78 8.02 10.08 8.84 17.87 19.82 -4.94%
DPS 11.13 3.97 10.31 7.98 7.48 15.45 14.96 -5.56%
NAPS 0.717 0.6456 0.5966 0.5876 0.00 0.5883 0.5484 5.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 -
Price 1.49 1.92 2.11 2.30 2.42 2.26 2.26 -
P/RPS 0.34 0.53 0.68 0.60 1.20 0.54 0.53 -8.23%
P/EPS 9.73 17.69 26.17 22.73 27.31 12.61 11.37 -2.97%
EY 10.28 5.65 3.82 4.40 3.66 7.93 8.80 3.05%
DY 7.52 2.08 4.93 3.48 3.10 6.86 6.64 2.43%
P/NAPS 2.07 2.95 3.52 3.90 0.00 3.83 4.11 -12.43%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 23/05/23 23/05/22 20/05/21 02/06/20 - 18/03/19 16/03/18 -
Price 1.31 1.91 2.00 2.35 0.00 2.37 2.10 -
P/RPS 0.30 0.52 0.64 0.61 0.00 0.57 0.49 -9.06%
P/EPS 8.56 17.60 24.80 23.23 0.00 13.22 10.56 -3.98%
EY 11.69 5.68 4.03 4.31 0.00 7.56 9.47 4.16%
DY 8.55 2.09 5.20 3.40 0.00 6.54 7.14 3.55%
P/NAPS 1.82 2.94 3.33 3.98 0.00 4.02 3.82 -13.37%

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