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
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 5,747,592 6,698,622 6,244,042 5,619,840 0 5,706,626 0 -
  QoQ % -14.20% 7.28% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 100.72% 117.38% 109.42% 98.48% 0.00% 100.00% -
PBT 411,496 403,993 469,959 429,013 0 454,666 0 -
  QoQ % 1.86% -14.04% 9.54% 0.00% 0.00% 0.00% -
  Horiz. % 90.51% 88.85% 103.36% 94.36% 0.00% 100.00% -
Tax -139,740 -164,478 -159,656 -144,697 0 -149,010 0 -
  QoQ % 15.04% -3.02% -10.34% 0.00% 0.00% 0.00% -
  Horiz. % 93.78% 110.38% 107.14% 97.11% -0.00% 100.00% -
NP 271,756 239,515 310,302 284,316 0 305,656 0 -
  QoQ % 13.46% -22.81% 9.14% 0.00% 0.00% 0.00% -
  Horiz. % 88.91% 78.36% 101.52% 93.02% 0.00% 100.00% -
NP to SH 267,820 235,045 301,552 274,997 0 294,354 0 -
  QoQ % 13.94% -22.05% 9.66% 0.00% 0.00% 0.00% -
  Horiz. % 90.99% 79.85% 102.45% 93.42% 0.00% 100.00% -
Tax Rate 33.96 % 40.71 % 33.97 % 33.73 % - % 32.77 % - % -
  QoQ % -16.58% 19.84% 0.71% 0.00% 0.00% 0.00% -
  Horiz. % 103.63% 124.23% 103.66% 102.93% 0.00% 100.00% -
Total Cost 5,475,836 6,459,107 5,933,740 5,335,524 0 5,400,970 0 -
  QoQ % -15.22% 8.85% 11.21% 0.00% 0.00% 0.00% -
  Horiz. % 101.39% 119.59% 109.86% 98.79% 0.00% 100.00% -
Net Worth 781,259 727,380 835,140 794,729 - 794,729 - -
  QoQ % 7.41% -12.90% 5.08% 0.00% 0.00% 0.00% -
  Horiz. % 98.31% 91.53% 105.08% 100.00% 0.00% 100.00% -
Dividend
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Div 215,520 215,520 235,112 206,539 - 215,520 - -
  QoQ % 0.00% -8.33% 13.83% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 109.09% 95.83% 0.00% 100.00% -
Div Payout % 80.47 % 91.69 % 77.97 % 75.11 % - % 73.22 % - % -
  QoQ % -12.24% 17.60% 3.81% 0.00% 0.00% 0.00% -
  Horiz. % 109.90% 125.23% 106.49% 102.58% 0.00% 100.00% -
Equity
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 781,259 727,380 835,140 794,729 - 794,729 - -
  QoQ % 7.41% -12.90% 5.08% 0.00% 0.00% 0.00% -
  Horiz. % 98.31% 91.53% 105.08% 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
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 4.73 % 3.58 % 4.97 % 5.06 % - % 5.36 % - % -
  QoQ % 32.12% -27.97% -1.78% 0.00% 0.00% 0.00% -
  Horiz. % 88.25% 66.79% 92.72% 94.40% 0.00% 100.00% -
ROE 34.28 % 32.31 % 36.11 % 34.60 % - % 37.04 % - % -
  QoQ % 6.10% -10.52% 4.36% 0.00% 0.00% 0.00% -
  Horiz. % 92.55% 87.23% 97.49% 93.41% 0.00% 100.00% -
Per Share
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 426.70 497.30 463.55 417.21 - 423.65 - -
  QoQ % -14.20% 7.28% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 100.72% 117.38% 109.42% 98.48% 0.00% 100.00% -
EPS 19.88 17.45 22.39 20.41 0.00 21.86 0.00 -
  QoQ % 13.93% -22.06% 9.70% 0.00% 0.00% 0.00% -
  Horiz. % 90.94% 79.83% 102.42% 93.37% 0.00% 100.00% -
DPS 16.00 16.00 17.45 15.33 0.00 16.00 0.00 -
  QoQ % 0.00% -8.31% 13.83% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 109.06% 95.81% 0.00% 100.00% -
NAPS 0.5800 0.5400 0.6200 0.5900 - 0.5900 - -
  QoQ % 7.41% -12.90% 5.08% 0.00% 0.00% 0.00% -
  Horiz. % 98.31% 91.53% 105.08% 100.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 425.43 495.83 462.18 415.98 - 422.40 - -
  QoQ % -14.20% 7.28% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 100.72% 117.38% 109.42% 98.48% 0.00% 100.00% -
EPS 19.82 17.40 22.32 20.36 0.00 21.79 0.00 -
  QoQ % 13.91% -22.04% 9.63% 0.00% 0.00% 0.00% -
  Horiz. % 90.96% 79.85% 102.43% 93.44% 0.00% 100.00% -
DPS 15.95 15.95 17.40 15.29 0.00 15.95 0.00 -
  QoQ % 0.00% -8.33% 13.80% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 109.09% 95.86% 0.00% 100.00% -
NAPS 0.5783 0.5384 0.6182 0.5883 - 0.5883 - -
  QoQ % 7.41% -12.91% 5.08% 0.00% 0.00% 0.00% -
  Horiz. % 98.30% 91.52% 105.08% 100.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 30/09/19 28/06/19 30/04/19 31/01/19 31/12/18 31/10/18 28/09/18 -
Price 2.6400 2.7600 2.6300 2.2600 2.1100 2.1000 2.3700 -
P/RPS 0.62 0.55 0.57 0.54 0.00 0.50 0.00 -
  QoQ % 12.73% -3.51% 5.56% 0.00% 0.00% 0.00% -
  Horiz. % 124.00% 110.00% 114.00% 108.00% 0.00% 100.00% -
P/EPS 13.28 15.82 11.75 11.07 0.00 9.61 0.00 -
  QoQ % -16.06% 34.64% 6.14% 0.00% 0.00% 0.00% -
  Horiz. % 138.19% 164.62% 122.27% 115.19% 0.00% 100.00% -
EY 7.53 6.32 8.51 9.03 0.00 10.41 0.00 -
  QoQ % 19.15% -25.73% -5.76% 0.00% 0.00% 0.00% -
  Horiz. % 72.33% 60.71% 81.75% 86.74% 0.00% 100.00% -
DY 6.06 5.80 6.64 6.78 0.00 7.62 0.00 -
  QoQ % 4.48% -12.65% -2.06% 0.00% 0.00% 0.00% -
  Horiz. % 79.53% 76.12% 87.14% 88.98% 0.00% 100.00% -
P/NAPS 4.55 5.11 4.24 3.83 0.00 3.56 0.00 -
  QoQ % -10.96% 20.52% 10.70% 0.00% 0.00% 0.00% -
  Horiz. % 127.81% 143.54% 119.10% 107.58% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/19 30/06/19 30/04/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 19/11/19 19/08/19 18/06/19 18/03/19 - 14/12/18 - -
Price 2.5600 2.7600 2.6000 2.3700 0.0000 2.1700 0.0000 -
P/RPS 0.60 0.55 0.56 0.57 0.00 0.51 0.00 -
  QoQ % 9.09% -1.79% -1.75% 0.00% 0.00% 0.00% -
  Horiz. % 117.65% 107.84% 109.80% 111.76% 0.00% 100.00% -
P/EPS 12.88 15.82 11.61 11.61 0.00 9.93 0.00 -
  QoQ % -18.58% 36.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.71% 159.32% 116.92% 116.92% 0.00% 100.00% -
EY 7.77 6.32 8.61 8.61 0.00 10.07 0.00 -
  QoQ % 22.94% -26.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.16% 62.76% 85.50% 85.50% 0.00% 100.00% -
DY 6.25 5.80 6.71 6.47 0.00 7.37 0.00 -
  QoQ % 7.76% -13.56% 3.71% 0.00% 0.00% 0.00% -
  Horiz. % 84.80% 78.70% 91.04% 87.79% 0.00% 100.00% -
P/NAPS 4.41 5.11 4.19 4.02 0.00 3.68 0.00 -
  QoQ % -13.70% 21.96% 4.23% 0.00% 0.00% 0.00% -
  Horiz. % 119.84% 138.86% 113.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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