Highlights

[BJTOTO] YoY TTM 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 -     -3.67%    YoY -     -1.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 5,736,921 5,741,615 5,536,581 5,184,999 3,912,980 3,613,467 3,592,948 8.10%
  YoY % -0.08% 3.70% 6.78% 32.51% 8.29% 0.57% -
  Horiz. % 159.67% 159.80% 154.10% 144.31% 108.91% 100.57% 100.00%
PBT 414,537 417,719 424,470 514,827 516,729 585,613 591,909 -5.76%
  YoY % -0.76% -1.59% -17.55% -0.37% -11.76% -1.06% -
  Horiz. % 70.03% 70.57% 71.71% 86.98% 87.30% 98.94% 100.00%
Tax -136,645 -135,767 -133,293 -152,229 -174,362 -171,680 -170,657 -3.63%
  YoY % -0.65% -1.86% 12.44% 12.69% -1.56% -0.60% -
  Horiz. % 80.07% 79.56% 78.11% 89.20% 102.17% 100.60% 100.00%
NP 277,892 281,952 291,177 362,598 342,367 413,933 421,252 -6.69%
  YoY % -1.44% -3.17% -19.70% 5.91% -17.29% -1.74% -
  Horiz. % 65.97% 66.93% 69.12% 86.08% 81.27% 98.26% 100.00%
NP to SH 267,765 273,539 278,980 351,999 330,208 400,557 414,702 -7.03%
  YoY % -2.11% -1.95% -20.74% 6.60% -17.56% -3.41% -
  Horiz. % 64.57% 65.96% 67.27% 84.88% 79.63% 96.59% 100.00%
Tax Rate 32.96 % 32.50 % 31.40 % 29.57 % 33.74 % 29.32 % 28.83 % 2.25%
  YoY % 1.42% 3.50% 6.19% -12.36% 15.08% 1.70% -
  Horiz. % 114.33% 112.73% 108.91% 102.57% 117.03% 101.70% 100.00%
Total Cost 5,459,029 5,459,663 5,245,404 4,822,401 3,570,613 3,199,534 3,171,696 9.46%
  YoY % -0.01% 4.08% 8.77% 35.06% 11.60% 0.88% -
  Horiz. % 172.12% 172.14% 165.38% 152.04% 112.58% 100.88% 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 202,127 215,594 255,325 314,805 314,304 277,979 334,222 -8.03%
  YoY % -6.25% -15.56% -18.89% 0.16% 13.07% -16.83% -
  Horiz. % 60.48% 64.51% 76.39% 94.19% 94.04% 83.17% 100.00%
Div Payout % 75.49 % 78.82 % 91.52 % 89.43 % 95.18 % 69.40 % 80.59 % -1.08%
  YoY % -4.22% -13.88% 2.34% -6.04% 37.15% -13.89% -
  Horiz. % 93.67% 97.80% 113.56% 110.97% 118.10% 86.11% 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 4.84 % 4.91 % 5.26 % 6.99 % 8.75 % 11.46 % 11.72 % -13.69%
  YoY % -1.43% -6.65% -24.75% -20.11% -23.65% -2.22% -
  Horiz. % 41.30% 41.89% 44.88% 59.64% 74.66% 97.78% 100.00%
ROE 36.14 % 36.94 % 37.64 % 51.33 % 57.63 % 64.26 % 81.70 % -12.70%
  YoY % -2.17% -1.86% -26.67% -10.93% -10.32% -21.35% -
  Horiz. % 44.24% 45.21% 46.07% 62.83% 70.54% 78.65% 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 425.90 426.40 410.83 385.60 293.64 272.47 268.98 7.95%
  YoY % -0.12% 3.79% 6.54% 31.32% 7.77% 1.30% -
  Horiz. % 158.34% 158.52% 152.74% 143.36% 109.17% 101.30% 100.00%
EPS 19.88 20.31 20.70 26.18 24.78 30.20 31.05 -7.16%
  YoY % -2.12% -1.88% -20.93% 5.65% -17.95% -2.74% -
  Horiz. % 64.03% 65.41% 66.67% 84.32% 79.81% 97.26% 100.00%
DPS 15.00 16.00 19.00 23.50 23.50 21.00 25.00 -8.15%
  YoY % -6.25% -15.79% -19.15% 0.00% 11.90% -16.00% -
  Horiz. % 60.00% 64.00% 76.00% 94.00% 94.00% 84.00% 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 - 1,347,777
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 424.64 424.99 409.81 383.79 289.64 267.47 265.95 8.10%
  YoY % -0.08% 3.70% 6.78% 32.51% 8.29% 0.57% -
  Horiz. % 159.67% 159.80% 154.09% 144.31% 108.91% 100.57% 100.00%
EPS 19.82 20.25 20.65 26.05 24.44 29.65 30.70 -7.03%
  YoY % -2.12% -1.94% -20.73% 6.59% -17.57% -3.42% -
  Horiz. % 64.56% 65.96% 67.26% 84.85% 79.61% 96.58% 100.00%
DPS 14.96 15.96 18.90 23.30 23.26 20.58 24.74 -8.04%
  YoY % -6.27% -15.56% -18.88% 0.17% 13.02% -16.81% -
  Horiz. % 60.47% 64.51% 76.39% 94.18% 94.02% 83.19% 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 0.53 0.69 0.76 0.88 1.38 1.60 1.59 -16.72%
  YoY % -23.19% -9.21% -13.64% -36.23% -13.75% 0.63% -
  Horiz. % 33.33% 43.40% 47.80% 55.35% 86.79% 100.63% 100.00%
P/EPS 11.37 14.42 15.12 12.95 16.34 14.40 13.79 -3.16%
  YoY % -21.15% -4.63% 16.76% -20.75% 13.47% 4.42% -
  Horiz. % 82.45% 104.57% 109.64% 93.91% 118.49% 104.42% 100.00%
EY 8.80 6.93 6.61 7.72 6.12 6.94 7.25 3.28%
  YoY % 26.98% 4.84% -14.38% 26.14% -11.82% -4.28% -
  Horiz. % 121.38% 95.59% 91.17% 106.48% 84.41% 95.72% 100.00%
DY 6.64 5.46 6.07 6.93 5.80 4.83 5.84 2.16%
  YoY % 21.61% -10.05% -12.41% 19.48% 20.08% -17.29% -
  Horiz. % 113.70% 93.49% 103.94% 118.66% 99.32% 82.71% 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 0.49 0.70 0.83 0.87 1.34 1.55 1.60 -17.88%
  YoY % -30.00% -15.66% -4.60% -35.07% -13.55% -3.13% -
  Horiz. % 30.62% 43.75% 51.87% 54.38% 83.75% 96.87% 100.00%
P/EPS 10.56 14.67 16.57 12.84 15.86 13.94 13.85 -4.42%
  YoY % -28.02% -11.47% 29.05% -19.04% 13.77% 0.65% -
  Horiz. % 76.25% 105.92% 119.64% 92.71% 114.51% 100.65% 100.00%
EY 9.47 6.82 6.04 7.79 6.31 7.17 7.22 4.62%
  YoY % 38.86% 12.91% -22.46% 23.45% -11.99% -0.69% -
  Horiz. % 131.16% 94.46% 83.66% 107.89% 87.40% 99.31% 100.00%
DY 7.14 5.37 5.54 6.99 5.98 4.99 5.81 3.49%
  YoY % 32.96% -3.07% -20.74% 16.89% 19.84% -14.11% -
  Horiz. % 122.89% 92.43% 95.35% 120.31% 102.93% 85.89% 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.
 


 

1907 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.4250.00 
 KOTRA 1.800.00 
 UCREST 0.360.00 
 PINEAPP 0.380.00 
 PUC 0.1850.00 
 WILLOW 0.5350.00 
 ARMADA-C39 0.0550.00 
 IRIS 0.150.00 
 UEMS-C60 0.030.00 
 BTECH 0.270.00 
Partners & Brokers