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 -     - %    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,723,706 0 4,214,880 0 2,853,313 0 -
  QoQ % 17.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 234.77% 200.60% 0.00% 147.72% 0.00% 100.00% -
PBT 403,993 430,796 0 321,760 0 227,333 0 -
  QoQ % -6.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.71% 189.50% 0.00% 141.54% 0.00% 100.00% -
Tax -164,478 -146,352 0 -108,523 0 -74,505 0 -
  QoQ % -12.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.76% 196.43% -0.00% 145.66% -0.00% 100.00% -
NP 239,515 284,444 0 213,237 0 152,828 0 -
  QoQ % -15.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.72% 186.12% 0.00% 139.53% 0.00% 100.00% -
NP to SH 235,045 276,423 0 206,248 0 147,177 0 -
  QoQ % -14.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.70% 187.82% 0.00% 140.14% 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 5,439,262 0 4,001,643 0 2,700,485 0 -
  QoQ % 18.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 239.18% 201.42% 0.00% 148.18% 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 215,520 215,520 - 154,905 - 107,760 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 143.75% 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 % 33.10 % - % 25.95 % - % 18.52 % - % -
  QoQ % -2.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.46% 178.73% 0.00% 140.12% 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 497.30 424.92 - 312.91 - 211.83 - -
  QoQ % 17.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 234.76% 200.59% 0.00% 147.72% 0.00% 100.00% -
EPS 17.45 20.52 0.00 15.31 0.00 10.93 0.00 -
  QoQ % -14.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.65% 187.74% 0.00% 140.07% 0.00% 100.00% -
DPS 16.00 16.00 0.00 11.50 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 143.75% 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 495.83 423.66 - 311.98 - 211.20 - -
  QoQ % 17.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 234.77% 200.60% 0.00% 147.72% 0.00% 100.00% -
EPS 17.40 20.46 0.00 15.27 0.00 10.89 0.00 -
  QoQ % -14.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.78% 187.88% 0.00% 140.22% 0.00% 100.00% -
DPS 15.95 15.95 0.00 11.47 0.00 7.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.87% 199.87% 0.00% 143.73% 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 0.62 0.00 0.72 0.00 0.99 0.00 -
  QoQ % -11.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 62.63% 0.00% 72.73% 0.00% 100.00% -
P/EPS 15.82 12.82 0.00 14.76 0.00 19.22 0.00 -
  QoQ % 23.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.31% 66.70% 0.00% 76.80% 0.00% 100.00% -
EY 6.32 7.80 0.00 6.78 0.00 5.20 0.00 -
  QoQ % -18.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.54% 150.00% 0.00% 130.38% 0.00% 100.00% -
DY 5.80 6.08 0.00 5.09 0.00 3.81 0.00 -
  QoQ % -4.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.23% 159.58% 0.00% 133.60% 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 0.61 0.00 0.76 0.00 1.02 0.00 -
  QoQ % -9.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.92% 59.80% 0.00% 74.51% 0.00% 100.00% -
P/EPS 15.82 12.67 0.00 15.48 0.00 19.86 0.00 -
  QoQ % 24.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.66% 63.80% 0.00% 77.95% 0.00% 100.00% -
EY 6.32 7.89 0.00 6.46 0.00 5.04 0.00 -
  QoQ % -19.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.40% 156.55% 0.00% 128.17% 0.00% 100.00% -
DY 5.80 6.15 0.00 4.85 0.00 3.69 0.00 -
  QoQ % -5.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.18% 166.67% 0.00% 131.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  345  564  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.21+0.16 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.17+0.01 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.09-0.02 
 PASDEC-WA 0.08+0.015 
PARTNERS & BROKERS