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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 5,741,615 5,536,581 5,184,999 3,912,980 3,613,467 3,592,948 3,390,645 9.17%
  YoY % 3.70% 6.78% 32.51% 8.29% 0.57% 5.97% -
  Horiz. % 169.34% 163.29% 152.92% 115.41% 106.57% 105.97% 100.00%
PBT 417,719 424,470 514,827 516,729 585,613 591,909 475,152 -2.12%
  YoY % -1.59% -17.55% -0.37% -11.76% -1.06% 24.57% -
  Horiz. % 87.91% 89.33% 108.35% 108.75% 123.25% 124.57% 100.00%
Tax -135,767 -133,293 -152,229 -174,362 -171,680 -170,657 -141,892 -0.73%
  YoY % -1.86% 12.44% 12.69% -1.56% -0.60% -20.27% -
  Horiz. % 95.68% 93.94% 107.29% 122.88% 120.99% 120.27% 100.00%
NP 281,952 291,177 362,598 342,367 413,933 421,252 333,260 -2.75%
  YoY % -3.17% -19.70% 5.91% -17.29% -1.74% 26.40% -
  Horiz. % 84.60% 87.37% 108.80% 102.73% 124.21% 126.40% 100.00%
NP to SH 273,539 278,980 351,999 330,208 400,557 414,702 324,808 -2.82%
  YoY % -1.95% -20.74% 6.60% -17.56% -3.41% 27.68% -
  Horiz. % 84.22% 85.89% 108.37% 101.66% 123.32% 127.68% 100.00%
Tax Rate 32.50 % 31.40 % 29.57 % 33.74 % 29.32 % 28.83 % 29.86 % 1.42%
  YoY % 3.50% 6.19% -12.36% 15.08% 1.70% -3.45% -
  Horiz. % 108.84% 105.16% 99.03% 112.99% 98.19% 96.55% 100.00%
Total Cost 5,459,663 5,245,404 4,822,401 3,570,613 3,199,534 3,171,696 3,057,385 10.14%
  YoY % 4.08% 8.77% 35.06% 11.60% 0.88% 3.74% -
  Horiz. % 178.57% 171.57% 157.73% 116.79% 104.65% 103.74% 100.00%
Net Worth 740,584 741,204 685,779 573,012 623,304 507,597 427,939 9.56%
  YoY % -0.08% 8.08% 19.68% -8.07% 22.80% 18.61% -
  Horiz. % 173.06% 173.20% 160.25% 133.90% 145.65% 118.61% 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 215,594 255,325 314,805 314,304 277,979 334,222 347,702 -7.65%
  YoY % -15.56% -18.89% 0.16% 13.07% -16.83% -3.88% -
  Horiz. % 62.01% 73.43% 90.54% 90.39% 79.95% 96.12% 100.00%
Div Payout % 78.82 % 91.52 % 89.43 % 95.18 % 69.40 % 80.59 % 107.05 % -4.97%
  YoY % -13.88% 2.34% -6.04% 37.15% -13.89% -24.72% -
  Horiz. % 73.63% 85.49% 83.54% 88.91% 64.83% 75.28% 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 740,584 741,204 685,779 573,012 623,304 507,597 427,939 9.56%
  YoY % -0.08% 8.08% 19.68% -8.07% 22.80% 18.61% -
  Horiz. % 173.06% 173.20% 160.25% 133.90% 145.65% 118.61% 100.00%
NOSH 1,346,516 1,347,644 1,344,665 1,332,586 1,326,178 1,335,782 1,337,310 0.11%
  YoY % -0.08% 0.22% 0.91% 0.48% -0.72% -0.11% -
  Horiz. % 100.69% 100.77% 100.55% 99.65% 99.17% 99.89% 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 4.91 % 5.26 % 6.99 % 8.75 % 11.46 % 11.72 % 9.83 % -10.92%
  YoY % -6.65% -24.75% -20.11% -23.65% -2.22% 19.23% -
  Horiz. % 49.95% 53.51% 71.11% 89.01% 116.58% 119.23% 100.00%
ROE 36.94 % 37.64 % 51.33 % 57.63 % 64.26 % 81.70 % 75.90 % -11.30%
  YoY % -1.86% -26.67% -10.93% -10.32% -21.35% 7.64% -
  Horiz. % 48.67% 49.59% 67.63% 75.93% 84.66% 107.64% 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 426.40 410.83 385.60 293.64 272.47 268.98 253.54 9.04%
  YoY % 3.79% 6.54% 31.32% 7.77% 1.30% 6.09% -
  Horiz. % 168.18% 162.04% 152.09% 115.82% 107.47% 106.09% 100.00%
EPS 20.31 20.70 26.18 24.78 30.20 31.05 24.29 -2.94%
  YoY % -1.88% -20.93% 5.65% -17.95% -2.74% 27.83% -
  Horiz. % 83.61% 85.22% 107.78% 102.02% 124.33% 127.83% 100.00%
DPS 16.00 19.00 23.50 23.50 21.00 25.00 26.00 -7.77%
  YoY % -15.79% -19.15% 0.00% 11.90% -16.00% -3.85% -
  Horiz. % 61.54% 73.08% 90.38% 90.38% 80.77% 96.15% 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 425.72 410.52 384.45 290.14 267.93 266.41 251.41 9.17%
  YoY % 3.70% 6.78% 32.50% 8.29% 0.57% 5.97% -
  Horiz. % 169.33% 163.29% 152.92% 115.41% 106.57% 105.97% 100.00%
EPS 20.28 20.69 26.10 24.48 29.70 30.75 24.08 -2.82%
  YoY % -1.98% -20.73% 6.62% -17.58% -3.41% 27.70% -
  Horiz. % 84.22% 85.92% 108.39% 101.66% 123.34% 127.70% 100.00%
DPS 15.99 18.93 23.34 23.30 20.61 24.78 25.78 -7.65%
  YoY % -15.53% -18.89% 0.17% 13.05% -16.83% -3.88% -
  Horiz. % 62.02% 73.43% 90.54% 90.38% 79.95% 96.12% 100.00%
NAPS 0.5491 0.5496 0.5085 0.4249 0.4622 0.3764 0.3173 9.56%
  YoY % -0.09% 8.08% 19.68% -8.07% 22.79% 18.63% -
  Horiz. % 173.05% 173.21% 160.26% 133.91% 145.67% 118.63% 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 0.69 0.76 0.88 1.38 1.60 1.59 1.62 -13.25%
  YoY % -9.21% -13.64% -36.23% -13.75% 0.63% -1.85% -
  Horiz. % 42.59% 46.91% 54.32% 85.19% 98.77% 98.15% 100.00%
P/EPS 14.42 15.12 12.95 16.34 14.40 13.79 16.96 -2.67%
  YoY % -4.63% 16.76% -20.75% 13.47% 4.42% -18.69% -
  Horiz. % 85.02% 89.15% 76.36% 96.34% 84.91% 81.31% 100.00%
EY 6.93 6.61 7.72 6.12 6.94 7.25 5.90 2.72%
  YoY % 4.84% -14.38% 26.14% -11.82% -4.28% 22.88% -
  Horiz. % 117.46% 112.03% 130.85% 103.73% 117.63% 122.88% 100.00%
DY 5.46 6.07 6.93 5.80 4.83 5.84 6.31 -2.38%
  YoY % -10.05% -12.41% 19.48% 20.08% -17.29% -7.45% -
  Horiz. % 86.53% 96.20% 109.83% 91.92% 76.55% 92.55% 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 0.70 0.83 0.87 1.34 1.55 1.60 1.58 -12.68%
  YoY % -15.66% -4.60% -35.07% -13.55% -3.13% 1.27% -
  Horiz. % 44.30% 52.53% 55.06% 84.81% 98.10% 101.27% 100.00%
P/EPS 14.67 16.57 12.84 15.86 13.94 13.85 16.47 -1.91%
  YoY % -11.47% 29.05% -19.04% 13.77% 0.65% -15.91% -
  Horiz. % 89.07% 100.61% 77.96% 96.30% 84.64% 84.09% 100.00%
EY 6.82 6.04 7.79 6.31 7.17 7.22 6.07 1.96%
  YoY % 12.91% -22.46% 23.45% -11.99% -0.69% 18.95% -
  Horiz. % 112.36% 99.51% 128.34% 103.95% 118.12% 118.95% 100.00%
DY 5.37 5.54 6.99 5.98 4.99 5.81 6.50 -3.13%
  YoY % -3.07% -20.74% 16.89% 19.84% -14.11% -10.62% -
  Horiz. % 82.62% 85.23% 107.54% 92.00% 76.77% 89.38% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers