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 -     - %    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 6,698,622 6,244,042 0 5,619,840 0 5,706,626 0 -
  QoQ % 7.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.38% 109.42% 0.00% 98.48% 0.00% 100.00% -
PBT 403,993 469,959 0 429,013 0 454,666 0 -
  QoQ % -14.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.85% 103.36% 0.00% 94.36% 0.00% 100.00% -
Tax -164,478 -159,656 0 -144,697 0 -149,010 0 -
  QoQ % -3.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.38% 107.14% -0.00% 97.11% -0.00% 100.00% -
NP 239,515 310,302 0 284,316 0 305,656 0 -
  QoQ % -22.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.36% 101.52% 0.00% 93.02% 0.00% 100.00% -
NP to SH 235,045 301,552 0 274,997 0 294,354 0 -
  QoQ % -22.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.85% 102.45% 0.00% 93.42% 0.00% 100.00% -
Tax Rate 40.71 % 33.97 % - % 33.73 % - % 32.77 % - % -
  QoQ % 19.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.23% 103.66% 0.00% 102.93% 0.00% 100.00% -
Total Cost 6,459,107 5,933,740 0 5,335,524 0 5,400,970 0 -
  QoQ % 8.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.59% 109.86% 0.00% 98.79% 0.00% 100.00% -
Net Worth 727,380 835,140 - 794,729 - 794,729 - -
  QoQ % -12.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.53% 105.08% 0.00% 100.00% 0.00% 100.00% -
Dividend
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Div 215,520 235,112 - 206,539 - 215,520 - -
  QoQ % -8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 109.09% 0.00% 95.83% 0.00% 100.00% -
Div Payout % 91.69 % 77.97 % - % 75.11 % - % 73.22 % - % -
  QoQ % 17.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.23% 106.49% 0.00% 102.58% 0.00% 100.00% -
Equity
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 727,380 835,140 - 794,729 - 794,729 - -
  QoQ % -12.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.53% 105.08% 0.00% 100.00% 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
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 3.58 % 4.97 % - % 5.06 % - % 5.36 % - % -
  QoQ % -27.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.79% 92.72% 0.00% 94.40% 0.00% 100.00% -
ROE 32.31 % 36.11 % - % 34.60 % - % 37.04 % - % -
  QoQ % -10.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.23% 97.49% 0.00% 93.41% 0.00% 100.00% -
Per Share
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 497.30 463.55 - 417.21 - 423.65 - -
  QoQ % 7.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.38% 109.42% 0.00% 98.48% 0.00% 100.00% -
EPS 17.45 22.39 0.00 20.41 0.00 21.86 0.00 -
  QoQ % -22.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.83% 102.42% 0.00% 93.37% 0.00% 100.00% -
DPS 16.00 17.45 0.00 15.33 0.00 16.00 0.00 -
  QoQ % -8.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 109.06% 0.00% 95.81% 0.00% 100.00% -
NAPS 0.5400 0.6200 - 0.5900 - 0.5900 - -
  QoQ % -12.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.53% 105.08% 0.00% 100.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 495.83 462.18 - 415.98 - 422.40 - -
  QoQ % 7.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.38% 109.42% 0.00% 98.48% 0.00% 100.00% -
EPS 17.40 22.32 0.00 20.36 0.00 21.79 0.00 -
  QoQ % -22.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.85% 102.43% 0.00% 93.44% 0.00% 100.00% -
DPS 15.95 17.40 0.00 15.29 0.00 15.95 0.00 -
  QoQ % -8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 109.09% 0.00% 95.86% 0.00% 100.00% -
NAPS 0.5384 0.6182 - 0.5883 - 0.5883 - -
  QoQ % -12.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.52% 105.08% 0.00% 100.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 -
Price 2.7600 2.6300 2.4200 2.2600 2.1100 2.1000 2.3700 -
P/RPS 0.55 0.57 0.00 0.54 0.00 0.50 0.00 -
  QoQ % -3.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 114.00% 0.00% 108.00% 0.00% 100.00% -
P/EPS 15.82 11.75 0.00 11.07 0.00 9.61 0.00 -
  QoQ % 34.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.62% 122.27% 0.00% 115.19% 0.00% 100.00% -
EY 6.32 8.51 0.00 9.03 0.00 10.41 0.00 -
  QoQ % -25.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.71% 81.75% 0.00% 86.74% 0.00% 100.00% -
DY 5.80 6.64 0.00 6.78 0.00 7.62 0.00 -
  QoQ % -12.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.12% 87.14% 0.00% 88.98% 0.00% 100.00% -
P/NAPS 5.11 4.24 0.00 3.83 0.00 3.56 0.00 -
  QoQ % 20.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.54% 119.10% 0.00% 107.58% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 19/08/19 18/06/19 - 18/03/19 - 14/12/18 - -
Price 2.7600 2.6000 0.0000 2.3700 0.0000 2.1700 0.0000 -
P/RPS 0.55 0.56 0.00 0.57 0.00 0.51 0.00 -
  QoQ % -1.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.84% 109.80% 0.00% 111.76% 0.00% 100.00% -
P/EPS 15.82 11.61 0.00 11.61 0.00 9.93 0.00 -
  QoQ % 36.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.32% 116.92% 0.00% 116.92% 0.00% 100.00% -
EY 6.32 8.61 0.00 8.61 0.00 10.07 0.00 -
  QoQ % -26.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.76% 85.50% 0.00% 85.50% 0.00% 100.00% -
DY 5.80 6.71 0.00 6.47 0.00 7.37 0.00 -
  QoQ % -13.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.70% 91.04% 0.00% 87.79% 0.00% 100.00% -
P/NAPS 5.11 4.19 0.00 4.02 0.00 3.68 0.00 -
  QoQ % 21.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.86% 113.86% 0.00% 109.24% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

339  302  630  1252 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GLOTEC-WA 0.11+0.035 
 VSOLAR 0.0150.00 
 MMAG 0.175-0.005 
 SERBADK 0.585-0.015 
 GREENYB 0.32+0.005 
 PICORP 0.215+0.015 
 HEXIND 0.31+0.035 
 QES 0.91+0.05 
 OLYMPIA 0.125-0.02 
 MPAY 0.255-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS