Highlights

[BJTOTO] QoQ Cumulative Quarter Result on 2011-06-30 [#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. %

Cumulative 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 1,436,898 6,698,622 5,723,706 4,214,880 0 2,853,313 0 -
  QoQ % -78.55% 17.03% 35.80% 0.00% 0.00% 0.00% -
  Horiz. % 50.36% 234.77% 200.60% 147.72% 0.00% 100.00% -
PBT 102,874 403,993 430,796 321,760 0 227,333 0 -
  QoQ % -74.54% -6.22% 33.89% 0.00% 0.00% 0.00% -
  Horiz. % 45.25% 177.71% 189.50% 141.54% 0.00% 100.00% -
Tax -34,935 -164,478 -146,352 -108,523 0 -74,505 0 -
  QoQ % 78.76% -12.39% -34.86% 0.00% 0.00% 0.00% -
  Horiz. % 46.89% 220.76% 196.43% 145.66% -0.00% 100.00% -
NP 67,939 239,515 284,444 213,237 0 152,828 0 -
  QoQ % -71.63% -15.80% 33.39% 0.00% 0.00% 0.00% -
  Horiz. % 44.45% 156.72% 186.12% 139.53% 0.00% 100.00% -
NP to SH 66,955 235,045 276,423 206,248 0 147,177 0 -
  QoQ % -71.51% -14.97% 34.02% 0.00% 0.00% 0.00% -
  Horiz. % 45.49% 159.70% 187.82% 140.14% 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 1,368,959 6,459,107 5,439,262 4,001,643 0 2,700,485 0 -
  QoQ % -78.81% 18.75% 35.93% 0.00% 0.00% 0.00% -
  Horiz. % 50.69% 239.18% 201.42% 148.18% 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 53,880 215,520 215,520 154,905 - 107,760 - -
  QoQ % -75.00% 0.00% 39.13% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 200.00% 200.00% 143.75% 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 8.57 % 32.31 % 33.10 % 25.95 % - % 18.52 % - % -
  QoQ % -73.48% -2.39% 27.55% 0.00% 0.00% 0.00% -
  Horiz. % 46.27% 174.46% 178.73% 140.12% 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 106.67 497.30 424.92 312.91 - 211.83 - -
  QoQ % -78.55% 17.03% 35.80% 0.00% 0.00% 0.00% -
  Horiz. % 50.36% 234.76% 200.59% 147.72% 0.00% 100.00% -
EPS 4.97 17.45 20.52 15.31 0.00 10.93 0.00 -
  QoQ % -71.52% -14.96% 34.03% 0.00% 0.00% 0.00% -
  Horiz. % 45.47% 159.65% 187.74% 140.07% 0.00% 100.00% -
DPS 4.00 16.00 16.00 11.50 0.00 8.00 0.00 -
  QoQ % -75.00% 0.00% 39.13% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 200.00% 200.00% 143.75% 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 106.36 495.83 423.66 311.98 - 211.20 - -
  QoQ % -78.55% 17.03% 35.80% 0.00% 0.00% 0.00% -
  Horiz. % 50.36% 234.77% 200.60% 147.72% 0.00% 100.00% -
EPS 4.96 17.40 20.46 15.27 0.00 10.89 0.00 -
  QoQ % -71.49% -14.96% 33.99% 0.00% 0.00% 0.00% -
  Horiz. % 45.55% 159.78% 187.88% 140.22% 0.00% 100.00% -
DPS 3.99 15.95 15.95 11.47 0.00 7.98 0.00 -
  QoQ % -74.98% 0.00% 39.06% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 199.87% 199.87% 143.73% 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 2.47 0.55 0.62 0.72 0.00 0.99 0.00 -
  QoQ % 349.09% -11.29% -13.89% 0.00% 0.00% 0.00% -
  Horiz. % 249.49% 55.56% 62.63% 72.73% 0.00% 100.00% -
P/EPS 53.11 15.82 12.82 14.76 0.00 19.22 0.00 -
  QoQ % 235.71% 23.40% -13.14% 0.00% 0.00% 0.00% -
  Horiz. % 276.33% 82.31% 66.70% 76.80% 0.00% 100.00% -
EY 1.88 6.32 7.80 6.78 0.00 5.20 0.00 -
  QoQ % -70.25% -18.97% 15.04% 0.00% 0.00% 0.00% -
  Horiz. % 36.15% 121.54% 150.00% 130.38% 0.00% 100.00% -
DY 1.52 5.80 6.08 5.09 0.00 3.81 0.00 -
  QoQ % -73.79% -4.61% 19.45% 0.00% 0.00% 0.00% -
  Horiz. % 39.90% 152.23% 159.58% 133.60% 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 2.40 0.55 0.61 0.76 0.00 1.02 0.00 -
  QoQ % 336.36% -9.84% -19.74% 0.00% 0.00% 0.00% -
  Horiz. % 235.29% 53.92% 59.80% 74.51% 0.00% 100.00% -
P/EPS 51.50 15.82 12.67 15.48 0.00 19.86 0.00 -
  QoQ % 225.54% 24.86% -18.15% 0.00% 0.00% 0.00% -
  Horiz. % 259.32% 79.66% 63.80% 77.95% 0.00% 100.00% -
EY 1.94 6.32 7.89 6.46 0.00 5.04 0.00 -
  QoQ % -69.30% -19.90% 22.14% 0.00% 0.00% 0.00% -
  Horiz. % 38.49% 125.40% 156.55% 128.17% 0.00% 100.00% -
DY 1.56 5.80 6.15 4.85 0.00 3.69 0.00 -
  QoQ % -73.10% -5.69% 26.80% 0.00% 0.00% 0.00% -
  Horiz. % 42.28% 157.18% 166.67% 131.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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