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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 4,257,469 4,079,083 3,826,151 2,982,014 2,697,341 2,691,640 2,532,351 9.04%
  YoY % 4.37% 6.61% 28.31% 10.55% 0.21% 6.29% -
  Horiz. % 168.12% 161.08% 151.09% 117.76% 106.52% 106.29% 100.00%
PBT 278,039 306,584 415,257 400,675 452,819 443,831 357,831 -4.11%
  YoY % -9.31% -26.17% 3.64% -11.52% 2.03% 24.03% -
  Horiz. % 77.70% 85.68% 116.05% 111.97% 126.55% 124.03% 100.00%
Tax -103,078 -98,155 -126,492 -136,105 -134,884 -128,124 -107,654 -0.72%
  YoY % -5.02% 22.40% 7.06% -0.91% -5.28% -19.01% -
  Horiz. % 95.75% 91.18% 117.50% 126.43% 125.29% 119.01% 100.00%
NP 174,961 208,429 288,765 264,570 317,935 315,707 250,177 -5.78%
  YoY % -16.06% -27.82% 9.15% -16.78% 0.71% 26.19% -
  Horiz. % 69.93% 83.31% 115.42% 105.75% 127.08% 126.19% 100.00%
NP to SH 168,825 201,469 282,642 254,581 309,350 310,517 243,913 -5.94%
  YoY % -16.20% -28.72% 11.02% -17.70% -0.38% 27.31% -
  Horiz. % 69.22% 82.60% 115.88% 104.37% 126.83% 127.31% 100.00%
Tax Rate 37.07 % 32.02 % 30.46 % 33.97 % 29.79 % 28.87 % 30.09 % 3.53%
  YoY % 15.77% 5.12% -10.33% 14.03% 3.19% -4.05% -
  Horiz. % 123.20% 106.41% 101.23% 112.89% 99.00% 95.95% 100.00%
Total Cost 4,082,508 3,870,654 3,537,386 2,717,444 2,379,406 2,375,933 2,282,174 10.17%
  YoY % 5.47% 9.42% 30.17% 14.21% 0.15% 4.11% -
  Horiz. % 178.89% 169.60% 155.00% 119.07% 104.26% 104.11% 100.00%
Net Worth 741,643 742,183 687,070 574,644 621,609 507,948 427,917 9.59%
  YoY % -0.07% 8.02% 19.56% -7.56% 22.38% 18.70% -
  Horiz. % 173.31% 173.44% 160.56% 134.29% 145.26% 118.70% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 148,328 188,919 222,287 260,594 211,611 294,075 240,703 -7.75%
  YoY % -21.49% -15.01% -14.70% 23.15% -28.04% 22.17% -
  Horiz. % 61.62% 78.49% 92.35% 108.26% 87.91% 122.17% 100.00%
Div Payout % 87.86 % 93.77 % 78.65 % 102.36 % 68.41 % 94.71 % 98.68 % -1.92%
  YoY % -6.30% 19.22% -23.16% 49.63% -27.77% -4.02% -
  Horiz. % 89.04% 95.02% 79.70% 103.73% 69.33% 95.98% 100.00%
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 741,643 742,183 687,070 574,644 621,609 507,948 427,917 9.59%
  YoY % -0.07% 8.02% 19.56% -7.56% 22.38% 18.70% -
  Horiz. % 173.31% 173.44% 160.56% 134.29% 145.26% 118.70% 100.00%
NOSH 1,348,442 1,349,423 1,347,197 1,336,383 1,322,573 1,336,706 1,337,242 0.14%
  YoY % -0.07% 0.17% 0.81% 1.04% -1.06% -0.04% -
  Horiz. % 100.84% 100.91% 100.74% 99.94% 98.90% 99.96% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 4.11 % 5.11 % 7.55 % 8.87 % 11.79 % 11.73 % 9.88 % -13.59%
  YoY % -19.57% -32.32% -14.88% -24.77% 0.51% 18.72% -
  Horiz. % 41.60% 51.72% 76.42% 89.78% 119.33% 118.72% 100.00%
ROE 22.76 % 27.15 % 41.14 % 44.30 % 49.77 % 61.13 % 57.00 % -14.18%
  YoY % -16.17% -34.01% -7.13% -10.99% -18.58% 7.25% -
  Horiz. % 39.93% 47.63% 72.18% 77.72% 87.32% 107.25% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 315.73 302.28 284.01 223.14 203.95 201.36 189.37 8.88%
  YoY % 4.45% 6.43% 27.28% 9.41% 1.29% 6.33% -
  Horiz. % 166.73% 159.62% 149.98% 117.83% 107.70% 106.33% 100.00%
EPS 12.52 14.93 20.98 19.05 23.39 23.23 18.24 -6.07%
  YoY % -16.14% -28.84% 10.13% -18.55% 0.69% 27.36% -
  Horiz. % 68.64% 81.85% 115.02% 104.44% 128.23% 127.36% 100.00%
DPS 11.00 14.00 16.50 19.50 16.00 22.00 18.00 -7.87%
  YoY % -21.43% -15.15% -15.38% 21.88% -27.27% 22.22% -
  Horiz. % 61.11% 77.78% 91.67% 108.33% 88.89% 122.22% 100.00%
NAPS 0.5500 0.5500 0.5100 0.4300 0.4700 0.3800 0.3200 9.44%
  YoY % 0.00% 7.84% 18.60% -8.51% 23.68% 18.75% -
  Horiz. % 171.88% 171.88% 159.38% 134.38% 146.88% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,348,675
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 315.68 302.45 283.70 221.11 200.00 199.58 187.77 9.04%
  YoY % 4.37% 6.61% 28.31% 10.56% 0.21% 6.29% -
  Horiz. % 168.12% 161.07% 151.09% 117.76% 106.51% 106.29% 100.00%
EPS 12.52 14.94 20.96 18.88 22.94 23.02 18.09 -5.94%
  YoY % -16.20% -28.72% 11.02% -17.70% -0.35% 27.25% -
  Horiz. % 69.21% 82.59% 115.87% 104.37% 126.81% 127.25% 100.00%
DPS 11.00 14.01 16.48 19.32 15.69 21.80 17.85 -7.74%
  YoY % -21.48% -14.99% -14.70% 23.14% -28.03% 22.13% -
  Horiz. % 61.62% 78.49% 92.32% 108.24% 87.90% 122.13% 100.00%
NAPS 0.5499 0.5503 0.5094 0.4261 0.4609 0.3766 0.3173 9.59%
  YoY % -0.07% 8.03% 19.55% -7.55% 22.38% 18.69% -
  Horiz. % 173.31% 173.43% 160.54% 134.29% 145.26% 118.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.9300 3.1300 3.3900 4.0500 4.3500 4.2800 4.1200 -
P/RPS 0.93 1.04 1.19 1.81 2.13 2.13 2.18 -13.23%
  YoY % -10.58% -12.61% -34.25% -15.02% 0.00% -2.29% -
  Horiz. % 42.66% 47.71% 54.59% 83.03% 97.71% 97.71% 100.00%
P/EPS 23.40 20.96 16.16 21.26 18.60 18.42 22.59 0.59%
  YoY % 11.64% 29.70% -23.99% 14.30% 0.98% -18.46% -
  Horiz. % 103.59% 92.78% 71.54% 94.11% 82.34% 81.54% 100.00%
EY 4.27 4.77 6.19 4.70 5.38 5.43 4.43 -0.61%
  YoY % -10.48% -22.94% 31.70% -12.64% -0.92% 22.57% -
  Horiz. % 96.39% 107.67% 139.73% 106.09% 121.44% 122.57% 100.00%
DY 3.75 4.47 4.87 4.81 3.68 5.14 4.37 -2.52%
  YoY % -16.11% -8.21% 1.25% 30.71% -28.40% 17.62% -
  Horiz. % 85.81% 102.29% 111.44% 110.07% 84.21% 117.62% 100.00%
P/NAPS 5.33 5.69 6.65 9.42 9.26 11.26 12.88 -13.66%
  YoY % -6.33% -14.44% -29.41% 1.73% -17.76% -12.58% -
  Horiz. % 41.38% 44.18% 51.63% 73.14% 71.89% 87.42% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 16/03/17 18/03/16 18/03/15 17/03/14 18/03/13 21/03/12 15/03/11 -
Price 2.9800 3.4300 3.3600 3.9300 4.2100 4.3000 4.0000 -
P/RPS 0.94 1.13 1.18 1.76 2.06 2.14 2.11 -12.60%
  YoY % -16.81% -4.24% -32.95% -14.56% -3.74% 1.42% -
  Horiz. % 44.55% 53.55% 55.92% 83.41% 97.63% 101.42% 100.00%
P/EPS 23.80 22.97 16.02 20.63 18.00 18.51 21.93 1.37%
  YoY % 3.61% 43.38% -22.35% 14.61% -2.76% -15.60% -
  Horiz. % 108.53% 104.74% 73.05% 94.07% 82.08% 84.40% 100.00%
EY 4.20 4.35 6.24 4.85 5.56 5.40 4.56 -1.36%
  YoY % -3.45% -30.29% 28.66% -12.77% 2.96% 18.42% -
  Horiz. % 92.11% 95.39% 136.84% 106.36% 121.93% 118.42% 100.00%
DY 3.69 4.08 4.91 4.96 3.80 5.12 4.50 -3.25%
  YoY % -9.56% -16.90% -1.01% 30.53% -25.78% 13.78% -
  Horiz. % 82.00% 90.67% 109.11% 110.22% 84.44% 113.78% 100.00%
P/NAPS 5.42 6.24 6.59 9.14 8.96 11.32 12.50 -12.99%
  YoY % -13.14% -5.31% -27.90% 2.01% -20.85% -9.44% -
  Horiz. % 43.36% 49.92% 52.72% 73.12% 71.68% 90.56% 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.
 


 

158  189  504  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.055+0.01 
 TRIVE 0.050.00 
 BORNOIL 0.090.00 
 MALTON-WB 0.275+0.02 
 PUC 0.27+0.005 
 PUC-WB 0.18+0.01 
 TIGER-WB 0.01+0.005 
 HUBLINE 0.1050.00 
 SAPNRG 0.8050.00 
 PUC-WA 0.1850.00 
Partners & Brokers