Highlights

[BJTOTO] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 5,619,840 0 5,706,626 0 6,003,320 0 5,660,587 -0.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.28% 0.00% 100.81% 0.00% 106.05% 0.00% 100.00%
PBT 429,013 0 454,666 0 532,184 0 377,904 18.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.52% 0.00% 120.31% 0.00% 140.83% 0.00% 100.00%
Tax -144,697 0 -149,010 0 -171,544 0 -139,164 5.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.98% -0.00% 107.08% -0.00% 123.27% -0.00% 100.00%
NP 284,316 0 305,656 0 360,640 0 238,740 25.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.09% 0.00% 128.03% 0.00% 151.06% 0.00% 100.00%
NP to SH 274,997 0 294,354 0 347,548 0 230,454 26.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.33% 0.00% 127.73% 0.00% 150.81% 0.00% 100.00%
Tax Rate 33.73 % - % 32.77 % - % 32.23 % - % 36.83 % -10.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.58% 0.00% 88.98% 0.00% 87.51% 0.00% 100.00%
Total Cost 5,335,524 0 5,400,970 0 5,642,680 0 5,421,847 -2.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.41% 0.00% 99.61% 0.00% 104.07% 0.00% 100.00%
Net Worth 794,729 - 794,729 - 781,259 727,493 727,493 12.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.39% 0.00% -
  Horiz. % 109.24% 0.00% 109.24% 0.00% 107.39% 100.00% 100.00%
Dividend
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Div 206,539 - 215,520 - 215,520 - 215,553 -5.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.82% 0.00% 99.98% 0.00% 99.98% 0.00% 100.00%
Div Payout % 75.11 % - % 73.22 % - % 62.01 % - % 93.53 % -25.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.31% 0.00% 78.29% 0.00% 66.30% 0.00% 100.00%
Equity
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 794,729 - 794,729 - 781,259 727,493 727,493 12.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.39% 0.00% -
  Horiz. % 109.24% 0.00% 109.24% 0.00% 107.39% 100.00% 100.00%
NOSH 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 1,347,210 1,347,210 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.02% 0.00% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 100.00% 100.00%
Ratio Analysis
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin 5.06 % - % 5.36 % - % 6.01 % - % 4.22 % 27.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.91% 0.00% 127.01% 0.00% 142.42% 0.00% 100.00%
ROE 34.60 % - % 37.04 % - % 44.49 % - % 31.68 % 12.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.22% 0.00% 116.92% 0.00% 140.44% 0.00% 100.00%
Per Share
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 417.21 - 423.65 - 445.68 - 420.17 -0.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.30% 0.00% 100.83% 0.00% 106.07% 0.00% 100.00%
EPS 20.41 0.00 21.86 0.00 25.80 0.00 17.11 26.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.29% 0.00% 127.76% 0.00% 150.79% 0.00% 100.00%
DPS 15.33 0.00 16.00 0.00 16.00 0.00 16.00 -5.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.81% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.5900 - 0.5900 - 0.5800 0.5400 0.5400 12.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.41% 0.00% -
  Horiz. % 109.26% 0.00% 109.26% 0.00% 107.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,338,343
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 419.91 - 426.39 - 448.56 - 422.95 -0.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.28% 0.00% 100.81% 0.00% 106.06% 0.00% 100.00%
EPS 20.55 0.00 21.99 0.00 25.97 0.00 17.22 26.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.34% 0.00% 127.70% 0.00% 150.81% 0.00% 100.00%
DPS 15.43 0.00 16.10 0.00 16.10 0.00 16.11 -5.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.78% 0.00% 99.94% 0.00% 99.94% 0.00% 100.00%
NAPS 0.5938 - 0.5938 - 0.5838 0.5436 0.5436 12.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.40% 0.00% -
  Horiz. % 109.23% 0.00% 109.23% 0.00% 107.40% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 31/01/19 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 -
Price 2.2600 2.1100 2.1000 2.3700 2.3600 2.4500 2.1000 -
P/RPS 0.54 0.00 0.50 0.00 0.53 0.00 0.50 10.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.00% 0.00% 100.00% 0.00% 106.00% 0.00% 100.00%
P/EPS 11.07 0.00 9.61 0.00 9.15 0.00 12.28 -12.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.15% 0.00% 78.26% 0.00% 74.51% 0.00% 100.00%
EY 9.03 0.00 10.41 0.00 10.93 0.00 8.15 14.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.80% 0.00% 127.73% 0.00% 134.11% 0.00% 100.00%
DY 6.78 0.00 7.62 0.00 6.78 0.00 7.62 -14.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.98% 0.00% 100.00% 0.00% 88.98% 0.00% 100.00%
P/NAPS 3.83 0.00 3.56 0.00 4.07 4.54 3.89 -2.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.35% 16.71% -
  Horiz. % 98.46% 0.00% 91.52% 0.00% 104.63% 116.71% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 18/03/19 - 14/12/18 - 19/09/18 - 18/06/18 -
Price 2.3700 0.0000 2.1700 0.0000 2.2900 0.0000 2.5300 -
P/RPS 0.57 0.00 0.51 0.00 0.51 0.00 0.60 -6.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.00% 0.00% 85.00% 0.00% 85.00% 0.00% 100.00%
P/EPS 11.61 0.00 9.93 0.00 8.88 0.00 14.79 -27.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.50% 0.00% 67.14% 0.00% 60.04% 0.00% 100.00%
EY 8.61 0.00 10.07 0.00 11.27 0.00 6.76 37.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.37% 0.00% 148.96% 0.00% 166.72% 0.00% 100.00%
DY 6.47 0.00 7.37 0.00 6.99 0.00 6.32 3.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.37% 0.00% 116.61% 0.00% 110.60% 0.00% 100.00%
P/NAPS 4.02 0.00 3.68 0.00 3.95 0.00 4.69 -18.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 78.46% 0.00% 84.22% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS