Highlights

[BJTOTO] YoY Quarter Result on 2012-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     6.69%    YoY -     -1.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,328,127 1,228,026 888,727 983,459 851,166 850,759 1,057,663 3.87%
  YoY % 8.15% 38.18% -9.63% 15.54% 0.05% -19.56% -
  Horiz. % 125.57% 116.11% 84.03% 92.98% 80.48% 80.44% 100.00%
PBT 151,334 124,479 130,493 164,939 161,493 139,259 141,420 1.14%
  YoY % 21.57% -4.61% -20.88% 2.13% 15.97% -1.53% -
  Horiz. % 107.01% 88.02% 92.27% 116.63% 114.19% 98.47% 100.00%
Tax -44,680 -48,919 -42,635 -50,354 -43,781 -40,597 -42,960 0.66%
  YoY % 8.67% -14.74% 15.33% -15.01% -7.84% 5.50% -
  Horiz. % 104.00% 113.87% 99.24% 117.21% 101.91% 94.50% 100.00%
NP 106,654 75,560 87,858 114,585 117,712 98,662 98,460 1.34%
  YoY % 41.15% -14.00% -23.33% -2.66% 19.31% 0.21% -
  Horiz. % 108.32% 76.74% 89.23% 116.38% 119.55% 100.21% 100.00%
NP to SH 104,615 73,159 86,069 112,740 114,875 97,851 97,112 1.25%
  YoY % 43.00% -15.00% -23.66% -1.86% 17.40% 0.76% -
  Horiz. % 107.73% 75.33% 88.63% 116.09% 118.29% 100.76% 100.00%
Tax Rate 29.52 % 39.30 % 32.67 % 30.53 % 27.11 % 29.15 % 30.38 % -0.48%
  YoY % -24.89% 20.29% 7.01% 12.62% -7.00% -4.05% -
  Horiz. % 97.17% 129.36% 107.54% 100.49% 89.24% 95.95% 100.00%
Total Cost 1,221,473 1,152,466 800,869 868,874 733,454 752,097 959,203 4.11%
  YoY % 5.99% 43.90% -7.83% 18.46% -2.48% -21.59% -
  Horiz. % 127.34% 120.15% 83.49% 90.58% 76.46% 78.41% 100.00%
Net Worth 685,779 573,012 623,304 507,597 427,939 375,833 439,705 7.69%
  YoY % 19.68% -8.07% 22.80% 18.61% 13.86% -14.53% -
  Horiz. % 155.96% 130.32% 141.76% 115.44% 97.32% 85.47% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 67,233 126,595 - 80,146 80,238 - 56,030 3.08%
  YoY % -46.89% 0.00% 0.00% -0.11% 0.00% 0.00% -
  Horiz. % 119.99% 225.94% 0.00% 143.04% 143.20% 0.00% 100.00%
Div Payout % 64.27 % 173.04 % - % 71.09 % 69.85 % - % 57.70 % 1.81%
  YoY % -62.86% 0.00% 0.00% 1.78% 0.00% 0.00% -
  Horiz. % 111.39% 299.90% 0.00% 123.21% 121.06% 0.00% 100.00%
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 685,779 573,012 623,304 507,597 427,939 375,833 439,705 7.69%
  YoY % 19.68% -8.07% 22.80% 18.61% 13.86% -14.53% -
  Horiz. % 155.96% 130.32% 141.76% 115.44% 97.32% 85.47% 100.00%
NOSH 1,344,665 1,332,586 1,326,178 1,335,782 1,337,310 1,342,263 1,256,300 1.14%
  YoY % 0.91% 0.48% -0.72% -0.11% -0.37% 6.84% -
  Horiz. % 107.03% 106.07% 105.56% 106.33% 106.45% 106.84% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 8.03 % 6.15 % 9.89 % 11.65 % 13.83 % 11.60 % 9.31 % -2.43%
  YoY % 30.57% -37.82% -15.11% -15.76% 19.22% 24.60% -
  Horiz. % 86.25% 66.06% 106.23% 125.13% 148.55% 124.60% 100.00%
ROE 15.25 % 12.77 % 13.81 % 22.21 % 26.84 % 26.04 % 22.09 % -5.99%
  YoY % 19.42% -7.53% -37.82% -17.25% 3.07% 17.88% -
  Horiz. % 69.04% 57.81% 62.52% 100.54% 121.50% 117.88% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 98.77 92.15 67.01 73.62 63.65 63.38 84.19 2.70%
  YoY % 7.18% 37.52% -8.98% 15.66% 0.43% -24.72% -
  Horiz. % 117.32% 109.45% 79.59% 87.45% 75.60% 75.28% 100.00%
EPS 7.78 5.49 6.49 8.44 8.59 7.29 7.73 0.11%
  YoY % 41.71% -15.41% -23.10% -1.75% 17.83% -5.69% -
  Horiz. % 100.65% 71.02% 83.96% 109.18% 111.13% 94.31% 100.00%
DPS 5.00 9.50 0.00 6.00 6.00 0.00 4.46 1.92%
  YoY % -47.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.11% 213.00% 0.00% 134.53% 134.53% 0.00% 100.00%
NAPS 0.5100 0.4300 0.4700 0.3800 0.3200 0.2800 0.3500 6.47%
  YoY % 18.60% -8.51% 23.68% 18.75% 14.29% -20.00% -
  Horiz. % 145.71% 122.86% 134.29% 108.57% 91.43% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,348,675
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 98.48 91.05 65.90 72.92 63.11 63.08 78.42 3.87%
  YoY % 8.16% 38.16% -9.63% 15.54% 0.05% -19.56% -
  Horiz. % 125.58% 116.11% 84.03% 92.99% 80.48% 80.44% 100.00%
EPS 7.76 5.42 6.38 8.36 8.52 7.26 7.20 1.26%
  YoY % 43.17% -15.05% -23.68% -1.88% 17.36% 0.83% -
  Horiz. % 107.78% 75.28% 88.61% 116.11% 118.33% 100.83% 100.00%
DPS 4.99 9.39 0.00 5.94 5.95 0.00 4.15 3.12%
  YoY % -46.86% 0.00% 0.00% -0.17% 0.00% 0.00% -
  Horiz. % 120.24% 226.27% 0.00% 143.13% 143.37% 0.00% 100.00%
NAPS 0.5085 0.4249 0.4622 0.3764 0.3173 0.2787 0.3260 7.69%
  YoY % 19.68% -8.07% 22.79% 18.63% 13.85% -14.51% -
  Horiz. % 155.98% 130.34% 141.78% 115.46% 97.33% 85.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 3.3900 4.0500 4.3500 4.2800 4.1200 4.1300 4.1800 -
P/RPS 3.43 4.39 6.49 5.81 6.47 6.52 4.97 -5.99%
  YoY % -21.87% -32.36% 11.70% -10.20% -0.77% 31.19% -
  Horiz. % 69.01% 88.33% 130.58% 116.90% 130.18% 131.19% 100.00%
P/EPS 43.57 73.77 67.03 50.71 47.96 56.65 54.08 -3.54%
  YoY % -40.94% 10.06% 32.18% 5.73% -15.34% 4.75% -
  Horiz. % 80.57% 136.41% 123.95% 93.77% 88.68% 104.75% 100.00%
EY 2.29 1.36 1.49 1.97 2.08 1.77 1.85 3.62%
  YoY % 68.38% -8.72% -24.37% -5.29% 17.51% -4.32% -
  Horiz. % 123.78% 73.51% 80.54% 106.49% 112.43% 95.68% 100.00%
DY 1.47 2.35 0.00 1.40 1.46 0.00 1.07 5.43%
  YoY % -37.45% 0.00% 0.00% -4.11% 0.00% 0.00% -
  Horiz. % 137.38% 219.63% 0.00% 130.84% 136.45% 0.00% 100.00%
P/NAPS 6.65 9.42 9.26 11.26 12.88 14.75 11.94 -9.29%
  YoY % -29.41% 1.73% -17.76% -12.58% -12.68% 23.53% -
  Horiz. % 55.70% 78.89% 77.55% 94.30% 107.87% 123.53% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 18/03/15 17/03/14 18/03/13 21/03/12 15/03/11 15/03/10 16/03/09 -
Price 3.3600 3.9300 4.2100 4.3000 4.0000 4.2800 4.1600 -
P/RPS 3.40 4.26 6.28 5.84 6.28 6.75 4.94 -6.03%
  YoY % -20.19% -32.17% 7.53% -7.01% -6.96% 36.64% -
  Horiz. % 68.83% 86.23% 127.13% 118.22% 127.13% 136.64% 100.00%
P/EPS 43.19 71.58 64.87 50.95 46.57 58.71 53.82 -3.60%
  YoY % -39.66% 10.34% 27.32% 9.41% -20.68% 9.09% -
  Horiz. % 80.25% 133.00% 120.53% 94.67% 86.53% 109.09% 100.00%
EY 2.32 1.40 1.54 1.96 2.15 1.70 1.86 3.75%
  YoY % 65.71% -9.09% -21.43% -8.84% 26.47% -8.60% -
  Horiz. % 124.73% 75.27% 82.80% 105.38% 115.59% 91.40% 100.00%
DY 1.49 2.42 0.00 1.40 1.50 0.00 1.07 5.67%
  YoY % -38.43% 0.00% 0.00% -6.67% 0.00% 0.00% -
  Horiz. % 139.25% 226.17% 0.00% 130.84% 140.19% 0.00% 100.00%
P/NAPS 6.59 9.14 8.96 11.32 12.50 15.29 11.89 -9.36%
  YoY % -27.90% 2.01% -20.85% -9.44% -18.25% 28.60% -
  Horiz. % 55.42% 76.87% 75.36% 95.21% 105.13% 128.60% 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.
 


 

221  301  575  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.165+0.005 
 MNC 0.100.00 
 NETX 0.055-0.005 
 PALETTE 0.395+0.03 
 NEXGRAM 0.040.00 
 APFT 0.025-0.01 
 IFCAMSC 0.425+0.025 
 PTRANS-WA 0.195+0.025 
 ASIABIO 0.20-0.01 
 TIGER 0.05+0.005 
Partners & Brokers