Highlights

[BJTOTO] YoY Quarter Result on 2016-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 18-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     -17.40%    YoY -     -44.22%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,404,303 1,367,054 1,323,029 1,328,127 1,228,026 888,727 983,459 6.11%
  YoY % 2.72% 3.33% -0.38% 8.15% 38.18% -9.63% -
  Horiz. % 142.79% 139.00% 134.53% 135.05% 124.87% 90.37% 100.00%
PBT 98,773 86,256 78,670 151,334 124,479 130,493 164,939 -8.18%
  YoY % 14.51% 9.64% -48.02% 21.57% -4.61% -20.88% -
  Horiz. % 59.88% 52.30% 47.70% 91.75% 75.47% 79.12% 100.00%
Tax -37,574 -36,741 -20,849 -44,680 -48,919 -42,635 -50,354 -4.76%
  YoY % -2.27% -76.22% 53.34% 8.67% -14.74% 15.33% -
  Horiz. % 74.62% 72.97% 41.40% 88.73% 97.15% 84.67% 100.00%
NP 61,199 49,515 57,821 106,654 75,560 87,858 114,585 -9.92%
  YoY % 23.60% -14.37% -45.79% 41.15% -14.00% -23.33% -
  Horiz. % 53.41% 43.21% 50.46% 93.08% 65.94% 76.67% 100.00%
NP to SH 59,233 47,936 58,353 104,615 73,159 86,069 112,740 -10.16%
  YoY % 23.57% -17.85% -44.22% 43.00% -15.00% -23.66% -
  Horiz. % 52.54% 42.52% 51.76% 92.79% 64.89% 76.34% 100.00%
Tax Rate 38.04 % 42.60 % 26.50 % 29.52 % 39.30 % 32.67 % 30.53 % 3.73%
  YoY % -10.70% 60.75% -10.23% -24.89% 20.29% 7.01% -
  Horiz. % 124.60% 139.53% 86.80% 96.69% 128.73% 107.01% 100.00%
Total Cost 1,343,104 1,317,539 1,265,208 1,221,473 1,152,466 800,869 868,874 7.52%
  YoY % 1.94% 4.14% 3.58% 5.99% 43.90% -7.83% -
  Horiz. % 154.58% 151.64% 145.61% 140.58% 132.64% 92.17% 100.00%
Net Worth 740,850 740,584 741,204 685,779 573,012 623,304 507,597 6.50%
  YoY % 0.04% -0.08% 8.08% 19.68% -8.07% 22.80% -
  Horiz. % 145.95% 145.90% 146.02% 135.10% 112.89% 122.80% 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 53,880 40,395 53,905 67,233 126,595 - 80,146 -6.40%
  YoY % 33.38% -25.06% -19.82% -46.89% 0.00% 0.00% -
  Horiz. % 67.23% 50.40% 67.26% 83.89% 157.95% 0.00% 100.00%
Div Payout % 90.96 % 84.27 % 92.38 % 64.27 % 173.04 % - % 71.09 % 4.19%
  YoY % 7.94% -8.78% 43.74% -62.86% 0.00% 0.00% -
  Horiz. % 127.95% 118.54% 129.95% 90.41% 243.41% 0.00% 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 740,850 740,584 741,204 685,779 573,012 623,304 507,597 6.50%
  YoY % 0.04% -0.08% 8.08% 19.68% -8.07% 22.80% -
  Horiz. % 145.95% 145.90% 146.02% 135.10% 112.89% 122.80% 100.00%
NOSH 1,347,000 1,346,516 1,347,644 1,344,665 1,332,586 1,326,178 1,335,782 0.14%
  YoY % 0.04% -0.08% 0.22% 0.91% 0.48% -0.72% -
  Horiz. % 100.84% 100.80% 100.89% 100.67% 99.76% 99.28% 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 4.36 % 3.62 % 4.37 % 8.03 % 6.15 % 9.89 % 11.65 % -15.10%
  YoY % 20.44% -17.16% -45.58% 30.57% -37.82% -15.11% -
  Horiz. % 37.42% 31.07% 37.51% 68.93% 52.79% 84.89% 100.00%
ROE 8.00 % 6.47 % 7.87 % 15.25 % 12.77 % 13.81 % 22.21 % -15.64%
  YoY % 23.65% -17.79% -48.39% 19.42% -7.53% -37.82% -
  Horiz. % 36.02% 29.13% 35.43% 68.66% 57.50% 62.18% 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 104.25 101.53 98.17 98.77 92.15 67.01 73.62 5.96%
  YoY % 2.68% 3.42% -0.61% 7.18% 37.52% -8.98% -
  Horiz. % 141.61% 137.91% 133.35% 134.16% 125.17% 91.02% 100.00%
EPS 4.40 3.56 4.33 7.78 5.49 6.49 8.44 -10.28%
  YoY % 23.60% -17.78% -44.34% 41.71% -15.41% -23.10% -
  Horiz. % 52.13% 42.18% 51.30% 92.18% 65.05% 76.90% 100.00%
DPS 4.00 3.00 4.00 5.00 9.50 0.00 6.00 -6.53%
  YoY % 33.33% -25.00% -20.00% -47.37% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 66.67% 83.33% 158.33% 0.00% 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 - 1,351,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 103.95 101.19 97.93 98.31 90.90 65.78 72.79 6.11%
  YoY % 2.73% 3.33% -0.39% 8.15% 38.19% -9.63% -
  Horiz. % 142.81% 139.02% 134.54% 135.06% 124.88% 90.37% 100.00%
EPS 4.38 3.55 4.32 7.74 5.42 6.37 8.34 -10.17%
  YoY % 23.38% -17.82% -44.19% 42.80% -14.91% -23.62% -
  Horiz. % 52.52% 42.57% 51.80% 92.81% 64.99% 76.38% 100.00%
DPS 3.99 2.99 3.99 4.98 9.37 0.00 5.93 -6.38%
  YoY % 33.44% -25.06% -19.88% -46.85% 0.00% 0.00% -
  Horiz. % 67.28% 50.42% 67.28% 83.98% 158.01% 0.00% 100.00%
NAPS 0.5484 0.5482 0.5486 0.5076 0.4241 0.4614 0.3757 6.50%
  YoY % 0.04% -0.07% 8.08% 19.69% -8.08% 22.81% -
  Horiz. % 145.97% 145.91% 146.02% 135.11% 112.88% 122.81% 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 2.17 2.89 3.19 3.43 4.39 6.49 5.81 -15.13%
  YoY % -24.91% -9.40% -7.00% -21.87% -32.36% 11.70% -
  Horiz. % 37.35% 49.74% 54.91% 59.04% 75.56% 111.70% 100.00%
P/EPS 51.39 82.30 72.29 43.57 73.77 67.03 50.71 0.22%
  YoY % -37.56% 13.85% 65.92% -40.94% 10.06% 32.18% -
  Horiz. % 101.34% 162.30% 142.56% 85.92% 145.47% 132.18% 100.00%
EY 1.95 1.22 1.38 2.29 1.36 1.49 1.97 -0.17%
  YoY % 59.84% -11.59% -39.74% 68.38% -8.72% -24.37% -
  Horiz. % 98.98% 61.93% 70.05% 116.24% 69.04% 75.63% 100.00%
DY 1.77 1.02 1.28 1.47 2.35 0.00 1.40 3.98%
  YoY % 73.53% -20.31% -12.93% -37.45% 0.00% 0.00% -
  Horiz. % 126.43% 72.86% 91.43% 105.00% 167.86% 0.00% 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 2.01 2.94 3.49 3.40 4.26 6.28 5.84 -16.27%
  YoY % -31.63% -15.76% 2.65% -20.19% -32.17% 7.53% -
  Horiz. % 34.42% 50.34% 59.76% 58.22% 72.95% 107.53% 100.00%
P/EPS 47.76 83.71 79.21 43.19 71.58 64.87 50.95 -1.07%
  YoY % -42.95% 5.68% 83.40% -39.66% 10.34% 27.32% -
  Horiz. % 93.74% 164.30% 155.47% 84.77% 140.49% 127.32% 100.00%
EY 2.09 1.19 1.26 2.32 1.40 1.54 1.96 1.08%
  YoY % 75.63% -5.56% -45.69% 65.71% -9.09% -21.43% -
  Horiz. % 106.63% 60.71% 64.29% 118.37% 71.43% 78.57% 100.00%
DY 1.90 1.01 1.17 1.49 2.42 0.00 1.40 5.22%
  YoY % 88.12% -13.68% -21.48% -38.43% 0.00% 0.00% -
  Horiz. % 135.71% 72.14% 83.57% 106.43% 172.86% 0.00% 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.
 


 

454  330  526  597 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.03+0.005 
 MYEG 0.765-0.03 
 YTLPOWR 0.805+0.055 
 SAPNRG 0.695+0.005 
 HSI-C3E 0.445-0.02 
 HSI-C3A 0.295-0.01 
 HSI-H4A 0.2450.00 
 YTL 1.01+0.015 
 BJCORP 0.30-0.005 
 AIRASIA 3.22-0.01 
Partners & Brokers