Highlights

[BJTOTO] QoQ Annualized Quarter Result on 2019-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 18-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     -6.58%    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 5,619,840 5,706,626 6,003,320 5,660,587 5,679,792 5,711,082 5,887,316 -3.04%
  QoQ % -1.52% -4.94% 6.05% -0.34% -0.55% -2.99% -
  Horiz. % 95.46% 96.93% 101.97% 96.15% 96.48% 97.01% 100.00%
PBT 429,013 454,666 532,184 377,904 416,496 427,198 470,068 -5.90%
  QoQ % -5.64% -14.57% 40.83% -9.27% -2.51% -9.12% -
  Horiz. % 91.27% 96.72% 113.21% 80.39% 88.60% 90.88% 100.00%
Tax -144,697 -149,010 -171,544 -139,164 -147,106 -145,512 -159,432 -6.24%
  QoQ % 2.89% 13.14% -23.27% 5.40% -1.10% 8.73% -
  Horiz. % 90.76% 93.46% 107.60% 87.29% 92.27% 91.27% 100.00%
NP 284,316 305,656 360,640 238,740 269,389 281,686 310,636 -5.72%
  QoQ % -6.98% -15.25% 51.06% -11.38% -4.37% -9.32% -
  Horiz. % 91.53% 98.40% 116.10% 76.86% 86.72% 90.68% 100.00%
NP to SH 274,997 294,354 347,548 230,454 260,369 272,088 297,248 -5.04%
  QoQ % -6.58% -15.31% 50.81% -11.49% -4.31% -8.46% -
  Horiz. % 92.51% 99.03% 116.92% 77.53% 87.59% 91.54% 100.00%
Tax Rate 33.73 % 32.77 % 32.23 % 36.83 % 35.32 % 34.06 % 33.92 % -0.37%
  QoQ % 2.93% 1.68% -12.49% 4.28% 3.70% 0.41% -
  Horiz. % 99.44% 96.61% 95.02% 108.58% 104.13% 100.41% 100.00%
Total Cost 5,335,524 5,400,970 5,642,680 5,421,847 5,410,402 5,429,396 5,576,680 -2.90%
  QoQ % -1.21% -4.28% 4.07% 0.21% -0.35% -2.64% -
  Horiz. % 95.68% 96.85% 101.18% 97.22% 97.02% 97.36% 100.00%
Net Worth 794,729 794,729 781,259 727,493 740,850 781,259 782,231 1.06%
  QoQ % 0.00% 1.72% 7.39% -1.80% -5.17% -0.12% -
  Horiz. % 101.60% 101.60% 99.88% 93.00% 94.71% 99.88% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 206,539 215,520 215,520 215,553 215,520 215,520 215,788 -2.87%
  QoQ % -4.17% 0.00% -0.02% 0.02% 0.00% -0.12% -
  Horiz. % 95.71% 99.88% 99.88% 99.89% 99.88% 99.88% 100.00%
Div Payout % 75.11 % 73.22 % 62.01 % 93.53 % 82.77 % 79.21 % 72.60 % 2.29%
  QoQ % 2.58% 18.08% -33.70% 13.00% 4.49% 9.10% -
  Horiz. % 103.46% 100.85% 85.41% 128.83% 114.01% 109.10% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 794,729 794,729 781,259 727,493 740,850 781,259 782,231 1.06%
  QoQ % 0.00% 1.72% 7.39% -1.80% -5.17% -0.12% -
  Horiz. % 101.60% 101.60% 99.88% 93.00% 94.71% 99.88% 100.00%
NOSH 1,347,000 1,347,000 1,347,000 1,347,210 1,347,000 1,347,000 1,348,675 -0.08%
  QoQ % 0.00% 0.00% -0.02% 0.02% 0.00% -0.12% -
  Horiz. % 99.88% 99.88% 99.88% 99.89% 99.88% 99.88% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 5.06 % 5.36 % 6.01 % 4.22 % 4.74 % 4.93 % 5.28 % -2.79%
  QoQ % -5.60% -10.82% 42.42% -10.97% -3.85% -6.63% -
  Horiz. % 95.83% 101.52% 113.83% 79.92% 89.77% 93.37% 100.00%
ROE 34.60 % 37.04 % 44.49 % 31.68 % 35.14 % 34.83 % 38.00 % -6.04%
  QoQ % -6.59% -16.75% 40.44% -9.85% 0.89% -8.34% -
  Horiz. % 91.05% 97.47% 117.08% 83.37% 92.47% 91.66% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 417.21 423.65 445.68 420.17 421.66 423.99 436.53 -2.96%
  QoQ % -1.52% -4.94% 6.07% -0.35% -0.55% -2.87% -
  Horiz. % 95.57% 97.05% 102.10% 96.25% 96.59% 97.13% 100.00%
EPS 20.41 21.86 25.80 17.11 19.32 20.20 22.04 -4.98%
  QoQ % -6.63% -15.27% 50.79% -11.44% -4.36% -8.35% -
  Horiz. % 92.60% 99.18% 117.06% 77.63% 87.66% 91.65% 100.00%
DPS 15.33 16.00 16.00 16.00 16.00 16.00 16.00 -2.80%
  QoQ % -4.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.81% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5400 0.5500 0.5800 0.5800 1.14%
  QoQ % 0.00% 1.72% 7.41% -1.82% -5.17% 0.00% -
  Horiz. % 101.72% 101.72% 100.00% 93.10% 94.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,345,580
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 415.98 422.40 444.36 418.99 420.41 422.73 435.77 -3.04%
  QoQ % -1.52% -4.94% 6.06% -0.34% -0.55% -2.99% -
  Horiz. % 95.46% 96.93% 101.97% 96.15% 96.48% 97.01% 100.00%
EPS 20.36 21.79 25.73 17.06 19.27 20.14 22.00 -5.02%
  QoQ % -6.56% -15.31% 50.82% -11.47% -4.32% -8.45% -
  Horiz. % 92.55% 99.05% 116.95% 77.55% 87.59% 91.55% 100.00%
DPS 15.29 15.95 15.95 15.96 15.95 15.95 15.97 -2.85%
  QoQ % -4.14% 0.00% -0.06% 0.06% 0.00% -0.13% -
  Horiz. % 95.74% 99.87% 99.87% 99.94% 99.87% 99.87% 100.00%
NAPS 0.5883 0.5883 0.5783 0.5385 0.5484 0.5783 0.5790 1.07%
  QoQ % 0.00% 1.73% 7.39% -1.81% -5.17% -0.12% -
  Horiz. % 101.61% 101.61% 99.88% 93.01% 94.72% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 2.2600 2.1000 2.3600 2.1000 2.2600 2.4100 2.3800 -
P/RPS 0.54 0.50 0.53 0.50 0.54 0.57 0.55 -1.21%
  QoQ % 8.00% -5.66% 6.00% -7.41% -5.26% 3.64% -
  Horiz. % 98.18% 90.91% 96.36% 90.91% 98.18% 103.64% 100.00%
P/EPS 11.07 9.61 9.15 12.28 11.69 11.93 10.80 1.66%
  QoQ % 15.19% 5.03% -25.49% 5.05% -2.01% 10.46% -
  Horiz. % 102.50% 88.98% 84.72% 113.70% 108.24% 110.46% 100.00%
EY 9.03 10.41 10.93 8.15 8.55 8.38 9.26 -1.66%
  QoQ % -13.26% -4.76% 34.11% -4.68% 2.03% -9.50% -
  Horiz. % 97.52% 112.42% 118.03% 88.01% 92.33% 90.50% 100.00%
DY 6.78 7.62 6.78 7.62 7.08 6.64 6.72 0.59%
  QoQ % -11.02% 12.39% -11.02% 7.63% 6.63% -1.19% -
  Horiz. % 100.89% 113.39% 100.89% 113.39% 105.36% 98.81% 100.00%
P/NAPS 3.83 3.56 4.07 3.89 4.11 4.16 4.10 -4.43%
  QoQ % 7.58% -12.53% 4.63% -5.35% -1.20% 1.46% -
  Horiz. % 93.41% 86.83% 99.27% 94.88% 100.24% 101.46% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 18/03/19 14/12/18 19/09/18 18/06/18 16/03/18 18/12/17 20/09/17 -
Price 2.3700 2.1700 2.2900 2.5300 2.1000 2.2800 2.3200 -
P/RPS 0.57 0.51 0.51 0.60 0.50 0.54 0.53 4.96%
  QoQ % 11.76% 0.00% -15.00% 20.00% -7.41% 1.89% -
  Horiz. % 107.55% 96.23% 96.23% 113.21% 94.34% 101.89% 100.00%
P/EPS 11.61 9.93 8.88 14.79 10.86 11.29 10.53 6.71%
  QoQ % 16.92% 11.82% -39.96% 36.19% -3.81% 7.22% -
  Horiz. % 110.26% 94.30% 84.33% 140.46% 103.13% 107.22% 100.00%
EY 8.61 10.07 11.27 6.76 9.20 8.86 9.50 -6.33%
  QoQ % -14.50% -10.65% 66.72% -26.52% 3.84% -6.74% -
  Horiz. % 90.63% 106.00% 118.63% 71.16% 96.84% 93.26% 100.00%
DY 6.47 7.37 6.99 6.32 7.62 7.02 6.90 -4.19%
  QoQ % -12.21% 5.44% 10.60% -17.06% 8.55% 1.74% -
  Horiz. % 93.77% 106.81% 101.30% 91.59% 110.43% 101.74% 100.00%
P/NAPS 4.02 3.68 3.95 4.69 3.82 3.93 4.00 0.33%
  QoQ % 9.24% -6.84% -15.78% 22.77% -2.80% -1.75% -
  Horiz. % 100.50% 92.00% 98.75% 117.25% 95.50% 98.25% 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.
 


 

125  204  424  1450 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.070.00 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers