Highlights

[BJTOTO] QoQ Cumulative 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 -     40.14%    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 4,214,880 2,853,313 1,500,830 5,660,587 4,259,844 2,855,541 1,471,829 101.27%
  QoQ % 47.72% 90.12% -73.49% 32.88% 49.18% 94.01% -
  Horiz. % 286.37% 193.86% 101.97% 384.60% 289.43% 194.01% 100.00%
PBT 321,760 227,333 133,046 377,904 312,372 213,599 117,517 95.35%
  QoQ % 41.54% 70.87% -64.79% 20.98% 46.24% 81.76% -
  Horiz. % 273.80% 193.45% 113.21% 321.57% 265.81% 181.76% 100.00%
Tax -108,523 -74,505 -42,886 -139,164 -110,330 -72,756 -39,858 94.63%
  QoQ % -45.66% -73.73% 69.18% -26.13% -51.64% -82.54% -
  Horiz. % 272.27% 186.93% 107.60% 349.15% 276.81% 182.54% 100.00%
NP 213,237 152,828 90,160 238,740 202,042 140,843 77,659 95.73%
  QoQ % 39.53% 69.51% -62.24% 18.16% 43.45% 81.36% -
  Horiz. % 274.58% 196.79% 116.10% 307.42% 260.17% 181.36% 100.00%
NP to SH 206,248 147,177 86,887 230,454 195,277 136,044 74,312 97.13%
  QoQ % 40.14% 69.39% -62.30% 18.01% 43.54% 83.07% -
  Horiz. % 277.54% 198.05% 116.92% 310.12% 262.78% 183.07% 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 4,001,643 2,700,485 1,410,670 5,421,847 4,057,802 2,714,698 1,394,170 101.58%
  QoQ % 48.18% 91.43% -73.98% 33.62% 49.48% 94.72% -
  Horiz. % 287.03% 193.70% 101.18% 388.89% 291.06% 194.72% 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 154,905 107,760 53,880 215,553 161,640 107,760 53,947 101.63%
  QoQ % 43.75% 100.00% -75.00% 33.35% 50.00% 99.75% -
  Horiz. % 287.14% 199.75% 99.88% 399.57% 299.63% 199.75% 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 25.95 % 18.52 % 11.12 % 31.68 % 26.36 % 17.41 % 9.50 % 95.05%
  QoQ % 40.12% 66.55% -64.90% 20.18% 51.41% 83.26% -
  Horiz. % 273.16% 194.95% 117.05% 333.47% 277.47% 183.26% 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 312.91 211.83 111.42 420.17 316.25 211.99 109.13 101.44%
  QoQ % 47.72% 90.12% -73.48% 32.86% 49.18% 94.25% -
  Horiz. % 286.73% 194.11% 102.10% 385.02% 289.79% 194.25% 100.00%
EPS 15.31 10.93 6.45 17.11 14.49 10.10 5.51 97.28%
  QoQ % 40.07% 69.46% -62.30% 18.08% 43.47% 83.30% -
  Horiz. % 277.86% 198.37% 117.06% 310.53% 262.98% 183.30% 100.00%
DPS 11.50 8.00 4.00 16.00 12.00 8.00 4.00 101.80%
  QoQ % 43.75% 100.00% -75.00% 33.33% 50.00% 100.00% -
  Horiz. % 287.50% 200.00% 100.00% 400.00% 300.00% 200.00% 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 311.98 211.20 111.09 418.99 315.31 211.36 108.94 101.28%
  QoQ % 47.72% 90.12% -73.49% 32.88% 49.18% 94.02% -
  Horiz. % 286.38% 193.87% 101.97% 384.61% 289.43% 194.02% 100.00%
EPS 15.27 10.89 6.43 17.06 14.45 10.07 5.50 97.17%
  QoQ % 40.22% 69.36% -62.31% 18.06% 43.50% 83.09% -
  Horiz. % 277.64% 198.00% 116.91% 310.18% 262.73% 183.09% 100.00%
DPS 11.47 7.98 3.99 15.96 11.96 7.98 3.99 101.79%
  QoQ % 43.73% 100.00% -75.00% 33.44% 49.87% 100.00% -
  Horiz. % 287.47% 200.00% 100.00% 400.00% 299.75% 200.00% 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 0.72 0.99 2.12 0.50 0.71 1.14 2.18 -52.12%
  QoQ % -27.27% -53.30% 324.00% -29.58% -37.72% -47.71% -
  Horiz. % 33.03% 45.41% 97.25% 22.94% 32.57% 52.29% 100.00%
P/EPS 14.76 19.22 36.59 12.28 15.59 23.86 43.19 -51.02%
  QoQ % -23.20% -47.47% 197.96% -21.23% -34.66% -44.76% -
  Horiz. % 34.17% 44.50% 84.72% 28.43% 36.10% 55.24% 100.00%
EY 6.78 5.20 2.73 8.15 6.41 4.19 2.32 104.01%
  QoQ % 30.38% 90.48% -66.50% 27.15% 52.98% 80.60% -
  Horiz. % 292.24% 224.14% 117.67% 351.29% 276.29% 180.60% 100.00%
DY 5.09 3.81 1.69 7.62 5.31 3.32 1.68 108.96%
  QoQ % 33.60% 125.44% -77.82% 43.50% 59.94% 97.62% -
  Horiz. % 302.98% 226.79% 100.60% 453.57% 316.07% 197.62% 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 0.76 1.02 2.06 0.60 0.66 1.08 2.13 -49.60%
  QoQ % -25.49% -50.49% 243.33% -9.09% -38.89% -49.30% -
  Horiz. % 35.68% 47.89% 96.71% 28.17% 30.99% 50.70% 100.00%
P/EPS 15.48 19.86 35.50 14.79 14.49 22.57 42.11 -48.59%
  QoQ % -22.05% -44.06% 140.03% 2.07% -35.80% -46.40% -
  Horiz. % 36.76% 47.16% 84.30% 35.12% 34.41% 53.60% 100.00%
EY 6.46 5.04 2.82 6.76 6.90 4.43 2.38 94.23%
  QoQ % 28.17% 78.72% -58.28% -2.03% 55.76% 86.13% -
  Horiz. % 271.43% 211.76% 118.49% 284.03% 289.92% 186.13% 100.00%
DY 4.85 3.69 1.75 6.32 5.71 3.51 1.72 99.22%
  QoQ % 31.44% 110.86% -72.31% 10.68% 62.68% 104.07% -
  Horiz. % 281.98% 214.53% 101.74% 367.44% 331.98% 204.07% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers