Highlights

[BJTOTO] YoY Cumulative 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 -     39.65%    YoY -     -16.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 4,259,844 4,257,469 4,079,083 3,826,151 2,982,014 2,697,341 2,691,640 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 312,372 278,039 306,584 415,257 400,675 452,819 443,831 -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 -110,330 -103,078 -98,155 -126,492 -136,105 -134,884 -128,124 -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 202,042 174,961 208,429 288,765 264,570 317,935 315,707 -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 195,277 168,825 201,469 282,642 254,581 309,350 310,517 -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 4,057,802 4,082,508 3,870,654 3,537,386 2,717,444 2,379,406 2,375,933 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 161,640 148,328 188,919 222,287 260,594 211,611 294,075 -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 26.36 % 22.76 % 27.15 % 41.14 % 44.30 % 49.77 % 61.13 % -13.07%
  YoY % 15.82% -16.17% -34.01% -7.13% -10.99% -18.58% -
  Horiz. % 43.12% 37.23% 44.41% 67.30% 72.47% 81.42% 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 316.25 315.73 302.28 284.01 223.14 203.95 201.36 7.81%
  YoY % 0.16% 4.45% 6.43% 27.28% 9.41% 1.29% -
  Horiz. % 157.06% 156.80% 150.12% 141.05% 110.82% 101.29% 100.00%
EPS 14.49 12.52 14.93 20.98 19.05 23.39 23.23 -7.56%
  YoY % 15.73% -16.14% -28.84% 10.13% -18.55% 0.69% -
  Horiz. % 62.38% 53.90% 64.27% 90.31% 82.01% 100.69% 100.00%
DPS 12.00 11.00 14.00 16.50 19.50 16.00 22.00 -9.60%
  YoY % 9.09% -21.43% -15.15% -15.38% 21.88% -27.27% -
  Horiz. % 54.55% 50.00% 63.64% 75.00% 88.64% 72.73% 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 315.31 315.13 301.93 283.21 220.73 199.66 199.23 7.94%
  YoY % 0.06% 4.37% 6.61% 28.31% 10.55% 0.22% -
  Horiz. % 158.26% 158.17% 151.55% 142.15% 110.79% 100.22% 100.00%
EPS 14.45 12.50 14.91 20.92 18.84 22.90 22.98 -7.43%
  YoY % 15.60% -16.16% -28.73% 11.04% -17.73% -0.35% -
  Horiz. % 62.88% 54.40% 64.88% 91.04% 81.98% 99.65% 100.00%
DPS 11.96 10.98 13.98 16.45 19.29 15.66 21.77 -9.49%
  YoY % 8.93% -21.46% -15.02% -14.72% 23.18% -28.07% -
  Horiz. % 54.94% 50.44% 64.22% 75.56% 88.61% 71.93% 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 0.71 0.93 1.04 1.19 1.81 2.13 2.13 -16.72%
  YoY % -23.66% -10.58% -12.61% -34.25% -15.02% 0.00% -
  Horiz. % 33.33% 43.66% 48.83% 55.87% 84.98% 100.00% 100.00%
P/EPS 15.59 23.40 20.96 16.16 21.26 18.60 18.42 -2.74%
  YoY % -33.38% 11.64% 29.70% -23.99% 14.30% 0.98% -
  Horiz. % 84.64% 127.04% 113.79% 87.73% 115.42% 100.98% 100.00%
EY 6.41 4.27 4.77 6.19 4.70 5.38 5.43 2.80%
  YoY % 50.12% -10.48% -22.94% 31.70% -12.64% -0.92% -
  Horiz. % 118.05% 78.64% 87.85% 114.00% 86.56% 99.08% 100.00%
DY 5.31 3.75 4.47 4.87 4.81 3.68 5.14 0.54%
  YoY % 41.60% -16.11% -8.21% 1.25% 30.71% -28.40% -
  Horiz. % 103.31% 72.96% 86.96% 94.75% 93.58% 71.60% 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 0.66 0.94 1.13 1.18 1.76 2.06 2.14 -17.79%
  YoY % -29.79% -16.81% -4.24% -32.95% -14.56% -3.74% -
  Horiz. % 30.84% 43.93% 52.80% 55.14% 82.24% 96.26% 100.00%
P/EPS 14.49 23.80 22.97 16.02 20.63 18.00 18.51 -4.00%
  YoY % -39.12% 3.61% 43.38% -22.35% 14.61% -2.76% -
  Horiz. % 78.28% 128.58% 124.10% 86.55% 111.45% 97.24% 100.00%
EY 6.90 4.20 4.35 6.24 4.85 5.56 5.40 4.17%
  YoY % 64.29% -3.45% -30.29% 28.66% -12.77% 2.96% -
  Horiz. % 127.78% 77.78% 80.56% 115.56% 89.81% 102.96% 100.00%
DY 5.71 3.69 4.08 4.91 4.96 3.80 5.12 1.83%
  YoY % 54.74% -9.56% -16.90% -1.01% 30.53% -25.78% -
  Horiz. % 111.52% 72.07% 79.69% 95.90% 96.88% 74.22% 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.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers