Highlights

[BJTOTO] QoQ Annualized Quarter Result on 2019-04-30 [#0]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 18-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
30-Apr-2019
Profit Trend QoQ -     - %    YoY -     30.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 5,689,830 5,747,592 6,698,622 6,244,042 0 5,619,840 0 -
  QoQ % -1.00% -14.20% 7.28% 0.00% 0.00% 0.00% -
  Horiz. % 101.25% 102.27% 119.20% 111.11% 0.00% 100.00% -
PBT 396,536 411,496 403,993 469,959 0 429,013 0 -
  QoQ % -3.64% 1.86% -14.04% 0.00% 0.00% 0.00% -
  Horiz. % 92.43% 95.92% 94.17% 109.54% 0.00% 100.00% -
Tax -134,990 -139,740 -164,478 -159,656 0 -144,697 0 -
  QoQ % 3.40% 15.04% -3.02% 0.00% 0.00% 0.00% -
  Horiz. % 93.29% 96.57% 113.67% 110.34% -0.00% 100.00% -
NP 261,546 271,756 239,515 310,302 0 284,316 0 -
  QoQ % -3.76% 13.46% -22.81% 0.00% 0.00% 0.00% -
  Horiz. % 91.99% 95.58% 84.24% 109.14% 0.00% 100.00% -
NP to SH 257,786 267,820 235,045 301,552 0 274,997 0 -
  QoQ % -3.75% 13.94% -22.05% 0.00% 0.00% 0.00% -
  Horiz. % 93.74% 97.39% 85.47% 109.66% 0.00% 100.00% -
Tax Rate 34.04 % 33.96 % 40.71 % 33.97 % - % 33.73 % - % -
  QoQ % 0.24% -16.58% 19.84% 0.00% 0.00% 0.00% -
  Horiz. % 100.92% 100.68% 120.69% 100.71% 0.00% 100.00% -
Total Cost 5,428,284 5,475,836 6,459,107 5,933,740 0 5,335,524 0 -
  QoQ % -0.87% -15.22% 8.85% 0.00% 0.00% 0.00% -
  Horiz. % 101.74% 102.63% 121.06% 111.21% 0.00% 100.00% -
Net Worth 794,729 781,259 727,380 835,140 - 794,729 - -
  QoQ % 1.72% 7.41% -12.90% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.31% 91.53% 105.08% 0.00% 100.00% -
Dividend
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div 215,520 215,520 215,520 235,112 - 206,539 - -
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 104.35% 104.35% 104.35% 113.83% 0.00% 100.00% -
Div Payout % 83.60 % 80.47 % 91.69 % 77.97 % - % 75.11 % - % -
  QoQ % 3.89% -12.24% 17.60% 0.00% 0.00% 0.00% -
  Horiz. % 111.30% 107.14% 122.07% 103.81% 0.00% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 794,729 781,259 727,380 835,140 - 794,729 - -
  QoQ % 1.72% 7.41% -12.90% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.31% 91.53% 105.08% 0.00% 100.00% -
NOSH 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin 4.60 % 4.73 % 3.58 % 4.97 % - % 5.06 % - % -
  QoQ % -2.75% 32.12% -27.97% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 93.48% 70.75% 98.22% 0.00% 100.00% -
ROE 32.44 % 34.28 % 32.31 % 36.11 % - % 34.60 % - % -
  QoQ % -5.37% 6.10% -10.52% 0.00% 0.00% 0.00% -
  Horiz. % 93.76% 99.08% 93.38% 104.36% 0.00% 100.00% -
Per Share
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 422.41 426.70 497.30 463.55 - 417.21 - -
  QoQ % -1.01% -14.20% 7.28% 0.00% 0.00% 0.00% -
  Horiz. % 101.25% 102.27% 119.20% 111.11% 0.00% 100.00% -
EPS 19.14 19.88 17.45 22.39 0.00 20.41 0.00 -
  QoQ % -3.72% 13.93% -22.06% 0.00% 0.00% 0.00% -
  Horiz. % 93.78% 97.40% 85.50% 109.70% 0.00% 100.00% -
DPS 16.00 16.00 16.00 17.45 0.00 15.33 0.00 -
  QoQ % 0.00% 0.00% -8.31% 0.00% 0.00% 0.00% -
  Horiz. % 104.37% 104.37% 104.37% 113.83% 0.00% 100.00% -
NAPS 0.5900 0.5800 0.5400 0.6200 - 0.5900 - -
  QoQ % 1.72% 7.41% -12.90% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.31% 91.53% 105.08% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 421.16 425.43 495.83 462.18 - 415.98 - -
  QoQ % -1.00% -14.20% 7.28% 0.00% 0.00% 0.00% -
  Horiz. % 101.25% 102.27% 119.20% 111.11% 0.00% 100.00% -
EPS 19.08 19.82 17.40 22.32 0.00 20.36 0.00 -
  QoQ % -3.73% 13.91% -22.04% 0.00% 0.00% 0.00% -
  Horiz. % 93.71% 97.35% 85.46% 109.63% 0.00% 100.00% -
DPS 15.95 15.95 15.95 17.40 0.00 15.29 0.00 -
  QoQ % 0.00% 0.00% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 104.32% 104.32% 104.32% 113.80% 0.00% 100.00% -
NAPS 0.5883 0.5783 0.5384 0.6182 - 0.5883 - -
  QoQ % 1.73% 7.41% -12.91% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.30% 91.52% 105.08% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 2.5800 2.6400 2.7600 2.6300 2.4200 2.2600 2.1100 -
P/RPS 0.61 0.62 0.55 0.57 0.00 0.54 0.00 -
  QoQ % -1.61% 12.73% -3.51% 0.00% 0.00% 0.00% -
  Horiz. % 112.96% 114.81% 101.85% 105.56% 0.00% 100.00% -
P/EPS 13.48 13.28 15.82 11.75 0.00 11.07 0.00 -
  QoQ % 1.51% -16.06% 34.64% 0.00% 0.00% 0.00% -
  Horiz. % 121.77% 119.96% 142.91% 106.14% 0.00% 100.00% -
EY 7.42 7.53 6.32 8.51 0.00 9.03 0.00 -
  QoQ % -1.46% 19.15% -25.73% 0.00% 0.00% 0.00% -
  Horiz. % 82.17% 83.39% 69.99% 94.24% 0.00% 100.00% -
DY 6.20 6.06 5.80 6.64 0.00 6.78 0.00 -
  QoQ % 2.31% 4.48% -12.65% 0.00% 0.00% 0.00% -
  Horiz. % 91.45% 89.38% 85.55% 97.94% 0.00% 100.00% -
P/NAPS 4.37 4.55 5.11 4.24 0.00 3.83 0.00 -
  QoQ % -3.96% -10.96% 20.52% 0.00% 0.00% 0.00% -
  Horiz. % 114.10% 118.80% 133.42% 110.70% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 18/02/20 19/11/19 19/08/19 18/06/19 - 18/03/19 - -
Price 2.6300 2.5600 2.7600 2.6000 0.0000 2.3700 0.0000 -
P/RPS 0.62 0.60 0.55 0.56 0.00 0.57 0.00 -
  QoQ % 3.33% 9.09% -1.79% 0.00% 0.00% 0.00% -
  Horiz. % 108.77% 105.26% 96.49% 98.25% 0.00% 100.00% -
P/EPS 13.74 12.88 15.82 11.61 0.00 11.61 0.00 -
  QoQ % 6.68% -18.58% 36.26% 0.00% 0.00% 0.00% -
  Horiz. % 118.35% 110.94% 136.26% 100.00% 0.00% 100.00% -
EY 7.28 7.77 6.32 8.61 0.00 8.61 0.00 -
  QoQ % -6.31% 22.94% -26.60% 0.00% 0.00% 0.00% -
  Horiz. % 84.55% 90.24% 73.40% 100.00% 0.00% 100.00% -
DY 6.08 6.25 5.80 6.71 0.00 6.47 0.00 -
  QoQ % -2.72% 7.76% -13.56% 0.00% 0.00% 0.00% -
  Horiz. % 93.97% 96.60% 89.64% 103.71% 0.00% 100.00% -
P/NAPS 4.46 4.41 5.11 4.19 0.00 4.02 0.00 -
  QoQ % 1.13% -13.70% 21.96% 0.00% 0.00% 0.00% -
  Horiz. % 110.95% 109.70% 127.11% 104.23% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS