Highlights

[BJTOTO] YoY Annualized Quarter Result on 2017-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 16-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -6.90%    YoY -     -16.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 5,679,792 5,676,625 5,438,777 5,101,534 3,976,018 3,596,454 3,588,853 7.94%
  YoY % 0.06% 4.37% 6.61% 28.31% 10.55% 0.21% -
  Horiz. % 158.26% 158.17% 151.55% 142.15% 110.79% 100.21% 100.00%
PBT 416,496 370,718 408,778 553,676 534,233 603,758 591,774 -5.68%
  YoY % 12.35% -9.31% -26.17% 3.64% -11.52% 2.03% -
  Horiz. % 70.38% 62.65% 69.08% 93.56% 90.28% 102.03% 100.00%
Tax -147,106 -137,437 -130,873 -168,656 -181,473 -179,845 -170,832 -2.46%
  YoY % -7.04% -5.02% 22.40% 7.06% -0.91% -5.28% -
  Horiz. % 86.11% 80.45% 76.61% 98.73% 106.23% 105.28% 100.00%
NP 269,389 233,281 277,905 385,020 352,760 423,913 420,942 -7.16%
  YoY % 15.48% -16.06% -27.82% 9.15% -16.78% 0.71% -
  Horiz. % 64.00% 55.42% 66.02% 91.47% 83.80% 100.71% 100.00%
NP to SH 260,369 225,100 268,625 376,856 339,441 412,466 414,022 -7.43%
  YoY % 15.67% -16.20% -28.72% 11.02% -17.70% -0.38% -
  Horiz. % 62.89% 54.37% 64.88% 91.02% 81.99% 99.62% 100.00%
Tax Rate 35.32 % 37.07 % 32.02 % 30.46 % 33.97 % 29.79 % 28.87 % 3.41%
  YoY % -4.72% 15.77% 5.12% -10.33% 14.03% 3.19% -
  Horiz. % 122.34% 128.40% 110.91% 105.51% 117.67% 103.19% 100.00%
Total Cost 5,410,402 5,443,344 5,160,872 4,716,514 3,623,258 3,172,541 3,167,910 9.32%
  YoY % -0.61% 5.47% 9.42% 30.17% 14.21% 0.15% -
  Horiz. % 170.79% 171.83% 162.91% 148.88% 114.37% 100.15% 100.00%
Net Worth 740,850 741,643 742,183 687,070 574,644 621,609 507,948 6.49%
  YoY % -0.11% -0.07% 8.02% 19.56% -7.56% 22.38% -
  Horiz. % 145.85% 146.01% 146.11% 135.26% 113.13% 122.38% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 215,520 197,771 251,892 296,383 347,459 282,149 392,100 -9.48%
  YoY % 8.97% -21.49% -15.01% -14.70% 23.15% -28.04% -
  Horiz. % 54.97% 50.44% 64.24% 75.59% 88.61% 71.96% 100.00%
Div Payout % 82.77 % 87.86 % 93.77 % 78.65 % 102.36 % 68.41 % 94.71 % -2.22%
  YoY % -5.79% -6.30% 19.22% -23.16% 49.63% -27.77% -
  Horiz. % 87.39% 92.77% 99.01% 83.04% 108.08% 72.23% 100.00%
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 740,850 741,643 742,183 687,070 574,644 621,609 507,948 6.49%
  YoY % -0.11% -0.07% 8.02% 19.56% -7.56% 22.38% -
  Horiz. % 145.85% 146.01% 146.11% 135.26% 113.13% 122.38% 100.00%
NOSH 1,347,000 1,348,442 1,349,423 1,347,197 1,336,383 1,322,573 1,336,706 0.13%
  YoY % -0.11% -0.07% 0.17% 0.81% 1.04% -1.06% -
  Horiz. % 100.77% 100.88% 100.95% 100.78% 99.98% 98.94% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 4.74 % 4.11 % 5.11 % 7.55 % 8.87 % 11.79 % 11.73 % -14.00%
  YoY % 15.33% -19.57% -32.32% -14.88% -24.77% 0.51% -
  Horiz. % 40.41% 35.04% 43.56% 64.36% 75.62% 100.51% 100.00%
ROE 35.14 % 30.35 % 36.19 % 54.85 % 59.07 % 66.35 % 81.51 % -13.07%
  YoY % 15.78% -16.14% -34.02% -7.14% -10.97% -18.60% -
  Horiz. % 43.11% 37.23% 44.40% 67.29% 72.47% 81.40% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 421.66 420.98 403.04 378.68 297.52 271.93 268.48 7.81%
  YoY % 0.16% 4.45% 6.43% 27.28% 9.41% 1.29% -
  Horiz. % 157.05% 156.80% 150.12% 141.05% 110.82% 101.29% 100.00%
EPS 19.32 16.69 19.91 27.97 25.40 31.19 30.97 -7.56%
  YoY % 15.76% -16.17% -28.82% 10.12% -18.56% 0.71% -
  Horiz. % 62.38% 53.89% 64.29% 90.31% 82.01% 100.71% 100.00%
DPS 16.00 14.67 18.67 22.00 26.00 21.33 29.33 -9.60%
  YoY % 9.07% -21.42% -15.14% -15.38% 21.89% -27.28% -
  Horiz. % 54.55% 50.02% 63.65% 75.01% 88.65% 72.72% 100.00%
NAPS 0.5500 0.5500 0.5500 0.5100 0.4300 0.4700 0.3800 6.35%
  YoY % 0.00% 0.00% 7.84% 18.60% -8.51% 23.68% -
  Horiz. % 144.74% 144.74% 144.74% 134.21% 113.16% 123.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,347,777
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 420.41 420.18 402.57 377.61 294.30 266.21 265.64 7.94%
  YoY % 0.05% 4.37% 6.61% 28.31% 10.55% 0.21% -
  Horiz. % 158.26% 158.18% 151.55% 142.15% 110.79% 100.21% 100.00%
EPS 19.27 16.66 19.88 27.89 25.13 30.53 30.65 -7.44%
  YoY % 15.67% -16.20% -28.72% 10.98% -17.69% -0.39% -
  Horiz. % 62.87% 54.36% 64.86% 91.00% 81.99% 99.61% 100.00%
DPS 15.95 14.64 18.64 21.94 25.72 20.88 29.02 -9.49%
  YoY % 8.95% -21.46% -15.04% -14.70% 23.18% -28.05% -
  Horiz. % 54.96% 50.45% 64.23% 75.60% 88.63% 71.95% 100.00%
NAPS 0.5484 0.5490 0.5494 0.5086 0.4253 0.4601 0.3760 6.49%
  YoY % -0.11% -0.07% 8.02% 19.59% -7.56% 22.37% -
  Horiz. % 145.85% 146.01% 146.12% 135.27% 113.11% 122.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 2.2600 2.9300 3.1300 3.3900 4.0500 4.3500 4.2800 -
P/RPS 0.54 0.70 0.78 0.90 1.36 1.60 1.59 -16.46%
  YoY % -22.86% -10.26% -13.33% -33.82% -15.00% 0.63% -
  Horiz. % 33.96% 44.03% 49.06% 56.60% 85.53% 100.63% 100.00%
P/EPS 11.69 17.55 15.72 12.12 15.94 13.95 13.82 -2.75%
  YoY % -33.39% 11.64% 29.70% -23.96% 14.27% 0.94% -
  Horiz. % 84.59% 126.99% 113.75% 87.70% 115.34% 100.94% 100.00%
EY 8.55 5.70 6.36 8.25 6.27 7.17 7.24 2.81%
  YoY % 50.00% -10.38% -22.91% 31.58% -12.55% -0.97% -
  Horiz. % 118.09% 78.73% 87.85% 113.95% 86.60% 99.03% 100.00%
DY 7.08 5.01 5.96 6.49 6.42 4.90 6.85 0.55%
  YoY % 41.32% -15.94% -8.17% 1.09% 31.02% -28.47% -
  Horiz. % 103.36% 73.14% 87.01% 94.74% 93.72% 71.53% 100.00%
P/NAPS 4.11 5.33 5.69 6.65 9.42 9.26 11.26 -15.45%
  YoY % -22.89% -6.33% -14.44% -29.41% 1.73% -17.76% -
  Horiz. % 36.50% 47.34% 50.53% 59.06% 83.66% 82.24% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 16/03/18 16/03/17 18/03/16 18/03/15 17/03/14 18/03/13 21/03/12 -
Price 2.1000 2.9800 3.4300 3.3600 3.9300 4.2100 4.3000 -
P/RPS 0.50 0.71 0.85 0.89 1.32 1.55 1.60 -17.61%
  YoY % -29.58% -16.47% -4.49% -32.58% -14.84% -3.13% -
  Horiz. % 31.25% 44.38% 53.12% 55.62% 82.50% 96.87% 100.00%
P/EPS 10.86 17.85 17.23 12.01 15.47 13.50 13.88 -4.00%
  YoY % -39.16% 3.60% 43.46% -22.37% 14.59% -2.74% -
  Horiz. % 78.24% 128.60% 124.14% 86.53% 111.46% 97.26% 100.00%
EY 9.20 5.60 5.80 8.33 6.46 7.41 7.20 4.17%
  YoY % 64.29% -3.45% -30.37% 28.95% -12.82% 2.92% -
  Horiz. % 127.78% 77.78% 80.56% 115.69% 89.72% 102.92% 100.00%
DY 7.62 4.92 5.44 6.55 6.62 5.07 6.82 1.86%
  YoY % 54.88% -9.56% -16.95% -1.06% 30.57% -25.66% -
  Horiz. % 111.73% 72.14% 79.77% 96.04% 97.07% 74.34% 100.00%
P/NAPS 3.82 5.42 6.24 6.59 9.14 8.96 11.32 -16.55%
  YoY % -29.52% -13.14% -5.31% -27.90% 2.01% -20.85% -
  Horiz. % 33.75% 47.88% 55.12% 58.22% 80.74% 79.15% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

541  235  538  569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FRONTKN 0.75+0.01 
 FPGROUP 0.445+0.02 
 SAPNRG 0.59+0.01 
 MYEG 1.23+0.04 
 VIVOCOM 0.04+0.005 
 NOTION 0.745+0.085 
 EFORCE 0.735+0.09 
 EFORCE-WA 0.435+0.08 
 MRCB 0.855+0.005 
 KEYASIC 0.23+0.015 
Partners & Brokers