Highlights

[BJTOTO] QoQ Annualized Quarter Result on 2019-09-30 [#1]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     13.94%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Revenue 5,571,208 5,689,830 5,747,592 6,698,622 6,244,042 0 5,619,840 -0.74%
  QoQ % -2.08% -1.00% -14.20% 7.28% 0.00% 0.00% -
  Horiz. % 99.13% 101.25% 102.27% 119.20% 111.11% 0.00% 100.00%
PBT 363,478 396,536 411,496 403,993 469,959 0 429,013 -13.27%
  QoQ % -8.34% -3.64% 1.86% -14.04% 0.00% 0.00% -
  Horiz. % 84.72% 92.43% 95.92% 94.17% 109.54% 0.00% 100.00%
Tax -122,978 -134,990 -139,740 -164,478 -159,656 0 -144,697 -13.04%
  QoQ % 8.90% 3.40% 15.04% -3.02% 0.00% 0.00% -
  Horiz. % 84.99% 93.29% 96.57% 113.67% 110.34% -0.00% 100.00%
NP 240,500 261,546 271,756 239,515 310,302 0 284,316 -13.39%
  QoQ % -8.05% -3.76% 13.46% -22.81% 0.00% 0.00% -
  Horiz. % 84.59% 91.99% 95.58% 84.24% 109.14% 0.00% 100.00%
NP to SH 236,672 257,786 267,820 235,045 301,552 0 274,997 -12.09%
  QoQ % -8.19% -3.75% 13.94% -22.05% 0.00% 0.00% -
  Horiz. % 86.06% 93.74% 97.39% 85.47% 109.66% 0.00% 100.00%
Tax Rate 33.83 % 34.04 % 33.96 % 40.71 % 33.97 % - % 33.73 % 0.25%
  QoQ % -0.62% 0.24% -16.58% 19.84% 0.00% 0.00% -
  Horiz. % 100.30% 100.92% 100.68% 120.69% 100.71% 0.00% 100.00%
Total Cost 5,330,708 5,428,284 5,475,836 6,459,107 5,933,740 0 5,335,524 -0.08%
  QoQ % -1.80% -0.87% -15.22% 8.85% 0.00% 0.00% -
  Horiz. % 99.91% 101.74% 102.63% 121.06% 111.21% 0.00% 100.00%
Net Worth 793,842 794,729 781,259 727,380 835,140 - 794,729 -0.10%
  QoQ % -0.11% 1.72% 7.41% -12.90% 0.00% 0.00% -
  Horiz. % 99.89% 100.00% 98.31% 91.53% 105.08% 0.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Div 143,519 215,520 215,520 215,520 235,112 - 206,539 -26.85%
  QoQ % -33.41% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 69.49% 104.35% 104.35% 104.35% 113.83% 0.00% 100.00%
Div Payout % 60.64 % 83.60 % 80.47 % 91.69 % 77.97 % - % 75.11 % -16.79%
  QoQ % -27.46% 3.89% -12.24% 17.60% 0.00% 0.00% -
  Horiz. % 80.73% 111.30% 107.14% 122.07% 103.81% 0.00% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Net Worth 793,842 794,729 781,259 727,380 835,140 - 794,729 -0.10%
  QoQ % -0.11% 1.72% 7.41% -12.90% 0.00% 0.00% -
  Horiz. % 99.89% 100.00% 98.31% 91.53% 105.08% 0.00% 100.00%
NOSH 1,345,495 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 1,347,000 -0.10%
  QoQ % -0.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.89% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
NP Margin 4.32 % 4.60 % 4.73 % 3.58 % 4.97 % - % 5.06 % -12.70%
  QoQ % -6.09% -2.75% 32.12% -27.97% 0.00% 0.00% -
  Horiz. % 85.38% 90.91% 93.48% 70.75% 98.22% 0.00% 100.00%
ROE 29.81 % 32.44 % 34.28 % 32.31 % 36.11 % - % 34.60 % -12.01%
  QoQ % -8.11% -5.37% 6.10% -10.52% 0.00% 0.00% -
  Horiz. % 86.16% 93.76% 99.08% 93.38% 104.36% 0.00% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 414.06 422.41 426.70 497.30 463.55 - 417.21 -0.65%
  QoQ % -1.98% -1.01% -14.20% 7.28% 0.00% 0.00% -
  Horiz. % 99.24% 101.25% 102.27% 119.20% 111.11% 0.00% 100.00%
EPS 17.57 19.14 19.88 17.45 22.39 0.00 20.41 -12.07%
  QoQ % -8.20% -3.72% 13.93% -22.06% 0.00% 0.00% -
  Horiz. % 86.09% 93.78% 97.40% 85.50% 109.70% 0.00% 100.00%
DPS 10.67 16.00 16.00 16.00 17.45 0.00 15.33 -26.74%
  QoQ % -33.31% 0.00% 0.00% -8.31% 0.00% 0.00% -
  Horiz. % 69.60% 104.37% 104.37% 104.37% 113.83% 0.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5400 0.6200 - 0.5900 -
  QoQ % 0.00% 1.72% 7.41% -12.90% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 98.31% 91.53% 105.08% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 412.38 421.16 425.43 495.83 462.18 - 415.98 -0.74%
  QoQ % -2.08% -1.00% -14.20% 7.28% 0.00% 0.00% -
  Horiz. % 99.13% 101.25% 102.27% 119.20% 111.11% 0.00% 100.00%
EPS 17.52 19.08 19.82 17.40 22.32 0.00 20.36 -12.10%
  QoQ % -8.18% -3.73% 13.91% -22.04% 0.00% 0.00% -
  Horiz. % 86.05% 93.71% 97.35% 85.46% 109.63% 0.00% 100.00%
DPS 10.62 15.95 15.95 15.95 17.40 0.00 15.29 -26.88%
  QoQ % -33.42% 0.00% 0.00% -8.33% 0.00% 0.00% -
  Horiz. % 69.46% 104.32% 104.32% 104.32% 113.80% 0.00% 100.00%
NAPS 0.5876 0.5883 0.5783 0.5384 0.6182 - 0.5883 -0.10%
  QoQ % -0.12% 1.73% 7.41% -12.91% 0.00% 0.00% -
  Horiz. % 99.88% 100.00% 98.30% 91.52% 105.08% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 -
Price 2.3000 2.5800 2.6400 2.7600 2.6300 2.4200 2.2600 -
P/RPS 0.56 0.61 0.62 0.55 0.57 0.00 0.54 3.17%
  QoQ % -8.20% -1.61% 12.73% -3.51% 0.00% 0.00% -
  Horiz. % 103.70% 112.96% 114.81% 101.85% 105.56% 0.00% 100.00%
P/EPS 13.08 13.48 13.28 15.82 11.75 0.00 11.07 15.41%
  QoQ % -2.97% 1.51% -16.06% 34.64% 0.00% 0.00% -
  Horiz. % 118.16% 121.77% 119.96% 142.91% 106.14% 0.00% 100.00%
EY 7.65 7.42 7.53 6.32 8.51 0.00 9.03 -13.28%
  QoQ % 3.10% -1.46% 19.15% -25.73% 0.00% 0.00% -
  Horiz. % 84.72% 82.17% 83.39% 69.99% 94.24% 0.00% 100.00%
DY 4.64 6.20 6.06 5.80 6.64 0.00 6.78 -27.80%
  QoQ % -25.16% 2.31% 4.48% -12.65% 0.00% 0.00% -
  Horiz. % 68.44% 91.45% 89.38% 85.55% 97.94% 0.00% 100.00%
P/NAPS 3.90 4.37 4.55 5.11 4.24 0.00 3.83 1.57%
  QoQ % -10.76% -3.96% -10.96% 20.52% 0.00% 0.00% -
  Horiz. % 101.83% 114.10% 118.80% 133.42% 110.70% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Date 02/06/20 18/02/20 19/11/19 19/08/19 18/06/19 - 18/03/19 -
Price 2.3500 2.6300 2.5600 2.7600 2.6000 0.0000 2.3700 -
P/RPS 0.57 0.62 0.60 0.55 0.56 0.00 0.57 -
  QoQ % -8.06% 3.33% 9.09% -1.79% 0.00% 0.00% -
  Horiz. % 100.00% 108.77% 105.26% 96.49% 98.25% 0.00% 100.00%
P/EPS 13.36 13.74 12.88 15.82 11.61 0.00 11.61 12.81%
  QoQ % -2.77% 6.68% -18.58% 36.26% 0.00% 0.00% -
  Horiz. % 115.07% 118.35% 110.94% 136.26% 100.00% 0.00% 100.00%
EY 7.49 7.28 7.77 6.32 8.61 0.00 8.61 -11.28%
  QoQ % 2.88% -6.31% 22.94% -26.60% 0.00% 0.00% -
  Horiz. % 86.99% 84.55% 90.24% 73.40% 100.00% 0.00% 100.00%
DY 4.54 6.08 6.25 5.80 6.71 0.00 6.47 -26.23%
  QoQ % -25.33% -2.72% 7.76% -13.56% 0.00% 0.00% -
  Horiz. % 70.17% 93.97% 96.60% 89.64% 103.71% 0.00% 100.00%
P/NAPS 3.98 4.46 4.41 5.11 4.19 0.00 4.02 -0.86%
  QoQ % -10.76% 1.13% -13.70% 21.96% 0.00% 0.00% -
  Horiz. % 99.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers