SPTOTO | SPORTS TOTO BERHAD [NS]

6
1.42 (-0.7%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

SPTOTO | SPORTS TOTO BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
23 Feb 24 Q2 Dec 23 2 30 Jun 24 1,368.06 48.12 24.22 1.8% 2.00 1.83 14.2% 2.9% 59.8% 62.7%
21 Nov 23 Q1 Sep 23 1 30 Jun 24 1,594.88 89.80 60.16 3.8% 3.00 4.52 1.4% 12.4% 3.5% 15.8%
23 Aug 23 Q4 Jun 23 4 30 Jun 23 1,617.18 95.02 62.35 3.9% 2.50 4.63 2.3% 10.7% 168.5% 34.3%
23 May 23 Q3 Mar 23 3 30 Jun 23 1,655.22 39.95 23.22 1.4% 2.00 1.72 17.5% 4.2% 64.2% 70.8%
21 Feb 23 Q2 Dec 22 2 30 Jun 23 1,408.16 95.97 64.86 4.6% 2.50 4.81 0.8% 13.1% 9.3% 21.8%
23 Nov 22 Q1 Sep 22 1 30 Jun 23 1,419.10 106.19 71.50 5.0% 2.00 5.34 2.9% 77.9% 54.0% 504.7%
23 Aug 22 Q4 Jun 22 4 30 Jun 22 1,461.13 82.58 46.41 3.2% 4.70 3.46 15.5% 29.6% 41.7% 52.3%
23 May 22 Q3 Mar 22 3 30 Jun 22 1,728.43 122.39 79.56 4.6% 2.00 5.93 38.8% 54.0% 49.4% 326.0%
22 Feb 22 Q2 Dec 21 2 30 Jun 22 1,245.37 79.79 53.26 4.3% 1.00 3.97 56.1% 0.9% 401.5% 18.1%
18 Nov 21 Q1 Sep 21 1 30 Jun 22 797.57 -12.40 -17.67 -2.2% 1.00 -1.32 29.2% 40.7% 158.0% 126.0%
20 Aug 21 Q4 Jun 21 4 30 Jun 21 1,127.00 49.20 30.47 2.7% 0.00 2.27 0.4% 137.2% 63.1% 170.4%
20 May 21 Q3 Mar 21 3 30 Jun 21 1,122.35 35.42 18.68 1.7% 1.50 1.39 9.0% 15.8% 71.3% 61.6%
23 Feb 21 Q2 Dec 20 2 30 Jun 21 1,233.94 95.41 65.06 5.3% 2.50 4.84 8.3% 12.4% 4.1% 5.0%
18 Nov 20 Q1 Sep 20 1 30 Jun 21 1,345.86 101.45 67.85 5.0% 4.00 5.07 183.3% 6.3% 256.8% 1.3%
18 Aug 20 Q4 Jun 20 4 30 Jun 20 475.06 -45.48 -43.27 -9.1% 2.40 -3.23 64.4% 51.3% 189.0% 4.6%
02 Jun 20 Q3 Mar 20 3 30 Jun 20 1,333.49 74.34 48.61 3.6% 0.00 3.61 5.3% 11.6% 21.5% 30.7%
18 Feb 20 Q2 Dec 19 2 30 Jun 20 1,408.02 95.39 61.94 4.4% 4.00 4.60 2.0% 3.4% 7.5% 4.8%
19 Nov 19 Q1 Sep 19 1 30 Jun 20 1,436.90 102.87 66.95 4.7% 4.00 4.97 47.4% 6.2% 261.8% 11.1%
19 Aug 19 30 Jun 19 Other 30 Jun 19 974.92 -26.80 -41.38 -4.2% 0.00 -3.07 35.4% 35.0% 159.0% 147.6%
18 Jun 19 30 Apr 19 Other 30 Jun 19 1,508.83 109.04 70.17 4.7% 4.50 5.21 10.8% 7.7% 18.8% 99.5%
18 Mar 19 Q3 Jan 19 3 30 Apr 19 1,361.57 94.43 59.07 4.3% 3.50 4.39 0.7% 3.0% 2.0% 0.3%
14 Dec 18 Q2 Oct 18 2 30 Apr 19 1,352.48 94.29 60.29 4.5% 4.00 4.48 9.9% 2.3% 30.6% 2.3%
19 Sep 18 Q1 Jul 18 1 30 Apr 19 1,500.83 133.05 86.89 5.8% 4.00 6.45 7.2% 2.0% 147.0% 16.9%
18 Jun 18 Q4 Apr 18 4 30 Apr 18 1,400.74 65.53 35.18 2.5% 4.00 2.61 0.2% 5.2% 40.6% 51.5%
16 Mar 18 Q3 Jan 18 3 30 Apr 18 1,404.30 98.77 59.23 4.2% 4.00 4.40 1.5% 2.7% 4.0% 23.6%
18 Dec 17 Q2 Oct 17 2 30 Apr 18 1,383.71 96.08 61.73 4.5% 4.00 4.58 6.0% 4.9% 16.9% 0.7%
20 Sep 17 Q1 Jul 17 1 30 Apr 18 1,471.83 117.52 74.31 5.0% 4.00 5.51 0.4% 2.5% 2.5% 26.5%
20 Jun 17 Q4 Apr 17 4 30 Apr 17 1,477.08 102.17 72.49 4.9% 3.00 5.38 8.1% 0.5% 51.2% 30.8%
16 Mar 17 Q3 Jan 17 3 30 Apr 17 1,367.05 86.26 47.94 3.5% 3.00 3.56 6.0% 3.3% 22.9% 17.9%
16 Dec 16 Q2 Oct 16 2 30 Apr 17 1,454.81 95.38 62.15 4.3% 4.00 4.61 1.3% 0.8% 5.8% 12.0%
19 Sep 16 Q1 Jul 16 1 30 Apr 17 1,435.61 96.40 58.74 4.1% 4.00 4.36 3.3% 7.2% 43.9% 18.9%
20 Jun 16 Q4 Apr 16 4 30 Apr 16 1,484.15 139.68 104.71 7.1% 5.00 7.77 12.2% 1.5% 79.5% 35.1%
18 Mar 16 Q3 Jan 16 3 30 Apr 16 1,323.03 78.67 58.35 4.4% 4.00 4.33 8.3% 0.4% 17.4% 44.2%
18 Dec 15 Q2 Oct 15 2 30 Apr 16 1,443.02 114.93 70.65 4.9% 5.00 5.27 7.8% 15.1% 2.5% 29.1%
17 Sep 15 Q1 Jul 15 1 30 Apr 16 1,339.16 112.98 72.47 5.4% 5.00 5.39 8.4% 7.7% 6.5% 7.5%
18 Jun 15 Q4 Apr 15 4 30 Apr 15 1,462.21 117.89 77.51 5.3% 5.00 5.77 10.1% 7.6% 25.9% 11.8%
18 Mar 15 31/01/15 3 30/04/15 1,328.13 151.33 104.61 7.9% 5.00 7.78 5.9% 8.2% 4.9% 43.0%

Historical Dividends

Financial Ratios

EPS 12.58 sen
Trailing PE (Sector Median: 13.6) 11.3
PEG 11.3
Altman Z 2.1
Beaver 0.025
Current Ratio 1.2
Debt-Equity (DE) Ratio 2.44
FCF Yield 2.81 %
Revenue QoQ -14.22 %
Revenue YoY -2.85%
Profit QoQ -59.75 %
Profit YoY -62.66 %
Profit Margin (Sector Median: 1.5) 2.73 %
ROE (ROIC: 8.41) 15.34 %
Dividend Per Share (DPS) 9.5 sen
Dividend Yield (DY) 6.69 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 1.5)
ROE (ROIC: 8.4)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 5 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.78
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 24.22
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 506.17
Expected Revenue (M) 19543.3
Expected Growth (%) 26.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO' SRI ROBIN TAN YEONG CHING added 500000.0 units announced on 21 Jul 2023 at ~RM1.47

DATO' SRI ROBIN TAN YEONG CHING added 129300.0 units announced on 20 Jul 2023 at ~RM1.4

Summary


Market Cap: 1918 M.

Number of Shares: 1351 M.

Adjusted Float: 90.8%.

Stock highly correlated with

MAGNUM (96%)

EVERGRN (92%)

TJSETIA (91%)

AGES (90%)

Sports Toto Berhad (formerly known as Berjaya Sports Toto Berhad) through its subsidiaries, primarily operates Toto betting in Malaysia. It is also involved in the lease of online lottery equipment; manufacturing and distribution of computerized lottery and voting systems; and property investment and development. Berjaya Sports Toto Berhad was formerly known as Far East Asset Berhad and changed its name to Berjaya Sports Toto Berhad in May 1993. The company was founded in 1969 and is based in Kuala Lumpur, Malaysia. Berjaya Sports Toto Berhad operates as a subsidiary of Berjaya Corporation Berhad.

Sectors: Trading & Services, Travel, Leisure & Hospitality, Consumer Products & Services, Post MCO

Code: 1562

Website: http://www.berjaya.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 2-Oct-2023

Shareholder % Value (M)
Gateway Benefit Sdn Bhd 23.06% 442.46
Berjaya Land Berhad 14.37% 275.68
Berjaya Corporation Berhad 2.95% 56.54
B.I. Capital Sdn Bhd 1.84% 35.3
Berjaya Corp Berhad 1.81% 34.72
Great Eastern Group 1.68% 32.23
Prudential BSN Fund 1.61% 30.89
Vanguard Group 1.55% 29.74
Berjaya Group Berhad 1.46% 27.91
Koo Kow Kiang @ Ko Keck Ting 1.15% 22.06
Eastspring Investments Small-Cap Fund 0.86% 16.5
Inter-Pacific Securities Sdn Bhd 0.8% 15.35
Juara Sejati Sdn Bhd 0.38% 7.21
Teras Mewah Sdn Bhd 0.26% 4.89
Dato' Sri Robin Tan Yeong Ching 0.08% 1.5
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.