Highlights

[BJTOTO] QoQ Quarter Result on 2018-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 16-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     -4.05%    YoY -     23.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,500,830 0 1,400,743 1,404,303 1,383,712 1,471,829 1,477,077 1.28%
  QoQ % 0.00% 0.00% -0.25% 1.49% -5.99% -0.36% -
  Horiz. % 101.61% 0.00% 94.83% 95.07% 93.68% 99.64% 100.00%
PBT 133,046 0 65,532 98,773 96,082 117,517 102,165 23.48%
  QoQ % 0.00% 0.00% -33.65% 2.80% -18.24% 15.03% -
  Horiz. % 130.23% 0.00% 64.14% 96.68% 94.05% 115.03% 100.00%
Tax -42,886 0 -28,834 -37,574 -32,898 -39,858 -26,315 47.71%
  QoQ % 0.00% 0.00% 23.26% -14.21% 17.46% -51.46% -
  Horiz. % 162.97% -0.00% 109.57% 142.79% 125.02% 151.46% 100.00%
NP 90,160 0 36,698 61,199 63,184 77,659 75,850 14.80%
  QoQ % 0.00% 0.00% -40.03% -3.14% -18.64% 2.38% -
  Horiz. % 118.87% 0.00% 48.38% 80.68% 83.30% 102.38% 100.00%
NP to SH 86,887 0 35,177 59,233 61,732 74,312 72,488 15.57%
  QoQ % 0.00% 0.00% -40.61% -4.05% -16.93% 2.52% -
  Horiz. % 119.86% 0.00% 48.53% 81.71% 85.16% 102.52% 100.00%
Tax Rate 32.23 % - % 44.00 % 38.04 % 34.24 % 33.92 % 25.76 % 19.60%
  QoQ % 0.00% 0.00% 15.67% 11.10% 0.94% 31.68% -
  Horiz. % 125.12% 0.00% 170.81% 147.67% 132.92% 131.68% 100.00%
Total Cost 1,410,670 0 1,364,045 1,343,104 1,320,528 1,394,170 1,401,227 0.54%
  QoQ % 0.00% 0.00% 1.56% 1.71% -5.28% -0.50% -
  Horiz. % 100.67% 0.00% 97.35% 95.85% 94.24% 99.50% 100.00%
Net Worth 781,259 727,493 727,493 740,850 781,259 782,231 767,995 1.38%
  QoQ % 7.39% 0.00% -1.80% -5.17% -0.12% 1.85% -
  Horiz. % 101.73% 94.73% 94.73% 96.47% 101.73% 101.85% 100.00%
Dividend
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 53,880 - 53,888 53,880 53,880 53,947 40,420 25.80%
  QoQ % 0.00% 0.00% 0.02% 0.00% -0.12% 33.46% -
  Horiz. % 133.30% 0.00% 133.32% 133.30% 133.30% 133.46% 100.00%
Div Payout % 62.01 % - % 153.19 % 90.96 % 87.28 % 72.60 % 55.76 % 8.86%
  QoQ % 0.00% 0.00% 68.41% 4.22% 20.22% 30.20% -
  Horiz. % 111.21% 0.00% 274.73% 163.13% 156.53% 130.20% 100.00%
Equity
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 781,259 727,493 727,493 740,850 781,259 782,231 767,995 1.38%
  QoQ % 7.39% 0.00% -1.80% -5.17% -0.12% 1.85% -
  Horiz. % 101.73% 94.73% 94.73% 96.47% 101.73% 101.85% 100.00%
NOSH 1,347,000 1,347,210 1,347,210 1,347,000 1,347,000 1,348,675 1,347,360 -0.02%
  QoQ % -0.02% 0.00% 0.02% 0.00% -0.12% 0.10% -
  Horiz. % 99.97% 99.99% 99.99% 99.97% 99.97% 100.10% 100.00%
Ratio Analysis
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 6.01 % - % 2.62 % 4.36 % 4.57 % 5.28 % 5.14 % 13.30%
  QoQ % 0.00% 0.00% -39.91% -4.60% -13.45% 2.72% -
  Horiz. % 116.93% 0.00% 50.97% 84.82% 88.91% 102.72% 100.00%
ROE 11.12 % - % 4.84 % 8.00 % 7.90 % 9.50 % 9.44 % 13.98%
  QoQ % 0.00% 0.00% -39.50% 1.27% -16.84% 0.64% -
  Horiz. % 117.80% 0.00% 51.27% 84.75% 83.69% 100.64% 100.00%
Per Share
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 111.42 - 103.97 104.25 102.73 109.13 109.63 1.30%
  QoQ % 0.00% 0.00% -0.27% 1.48% -5.86% -0.46% -
  Horiz. % 101.63% 0.00% 94.84% 95.09% 93.71% 99.54% 100.00%
EPS 6.45 0.00 2.61 4.40 4.58 5.51 5.38 15.59%
  QoQ % 0.00% 0.00% -40.68% -3.93% -16.88% 2.42% -
  Horiz. % 119.89% 0.00% 48.51% 81.78% 85.13% 102.42% 100.00%
DPS 4.00 0.00 4.00 4.00 4.00 4.00 3.00 25.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 0.00% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 0.5800 0.5400 0.5400 0.5500 0.5800 0.5800 0.5700 1.40%
  QoQ % 7.41% 0.00% -1.82% -5.17% 0.00% 1.75% -
  Horiz. % 101.75% 94.74% 94.74% 96.49% 101.75% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 111.09 - 103.68 103.95 102.42 108.94 109.33 1.28%
  QoQ % 0.00% 0.00% -0.26% 1.49% -5.98% -0.36% -
  Horiz. % 101.61% 0.00% 94.83% 95.08% 93.68% 99.64% 100.00%
EPS 6.43 0.00 2.60 4.38 4.57 5.50 5.37 15.47%
  QoQ % 0.00% 0.00% -40.64% -4.16% -16.91% 2.42% -
  Horiz. % 119.74% 0.00% 48.42% 81.56% 85.10% 102.42% 100.00%
DPS 3.99 0.00 3.99 3.99 3.99 3.99 2.99 25.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.44% -
  Horiz. % 133.44% 0.00% 133.44% 133.44% 133.44% 133.44% 100.00%
NAPS 0.5783 0.5385 0.5385 0.5484 0.5783 0.5790 0.5685 1.37%
  QoQ % 7.39% 0.00% -1.81% -5.17% -0.12% 1.85% -
  Horiz. % 101.72% 94.72% 94.72% 96.46% 101.72% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/07/18 29/06/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 2.3600 2.4500 2.1000 2.2600 2.4100 2.3800 2.8100 -
P/RPS 2.12 0.00 2.02 2.17 2.35 2.18 2.56 -13.98%
  QoQ % 0.00% 0.00% -6.91% -7.66% 7.80% -14.84% -
  Horiz. % 82.81% 0.00% 78.91% 84.77% 91.80% 85.16% 100.00%
P/EPS 36.59 0.00 80.43 51.39 52.59 43.19 52.23 -24.74%
  QoQ % 0.00% 0.00% 56.51% -2.28% 21.76% -17.31% -
  Horiz. % 70.06% 0.00% 153.99% 98.39% 100.69% 82.69% 100.00%
EY 2.73 0.00 1.24 1.95 1.90 2.32 1.91 33.01%
  QoQ % 0.00% 0.00% -36.41% 2.63% -18.10% 21.47% -
  Horiz. % 142.93% 0.00% 64.92% 102.09% 99.48% 121.47% 100.00%
DY 1.69 0.00 1.90 1.77 1.66 1.68 1.07 44.06%
  QoQ % 0.00% 0.00% 7.34% 6.63% -1.19% 57.01% -
  Horiz. % 157.94% 0.00% 177.57% 165.42% 155.14% 157.01% 100.00%
P/NAPS 4.07 4.54 3.89 4.11 4.16 4.10 4.93 -14.20%
  QoQ % -10.35% 16.71% -5.35% -1.20% 1.46% -16.84% -
  Horiz. % 82.56% 92.09% 78.90% 83.37% 84.38% 83.16% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 19/09/18 - 18/06/18 16/03/18 18/12/17 20/09/17 20/06/17 -
Price 2.2900 0.0000 2.5300 2.1000 2.2800 2.3200 2.5700 -
P/RPS 2.06 0.00 2.43 2.01 2.22 2.13 2.34 -9.68%
  QoQ % 0.00% 0.00% 20.90% -9.46% 4.23% -8.97% -
  Horiz. % 88.03% 0.00% 103.85% 85.90% 94.87% 91.03% 100.00%
P/EPS 35.50 0.00 96.89 47.76 49.75 42.11 47.77 -21.11%
  QoQ % 0.00% 0.00% 102.87% -4.00% 18.14% -11.85% -
  Horiz. % 74.31% 0.00% 202.83% 99.98% 104.14% 88.15% 100.00%
EY 2.82 0.00 1.03 2.09 2.01 2.38 2.09 27.03%
  QoQ % 0.00% 0.00% -50.72% 3.98% -15.55% 13.88% -
  Horiz. % 134.93% 0.00% 49.28% 100.00% 96.17% 113.88% 100.00%
DY 1.75 0.00 1.58 1.90 1.75 1.72 1.17 37.93%
  QoQ % 0.00% 0.00% -16.84% 8.57% 1.74% 47.01% -
  Horiz. % 149.57% 0.00% 135.04% 162.39% 149.57% 147.01% 100.00%
P/NAPS 3.95 0.00 4.69 3.82 3.93 4.00 4.51 -10.05%
  QoQ % 0.00% 0.00% 22.77% -2.80% -1.75% -11.31% -
  Horiz. % 87.58% 0.00% 103.99% 84.70% 87.14% 88.69% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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