Highlights

[BJTOTO] QoQ 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 -     -2.02%    YoY -     -0.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,361,567 1,352,483 1,500,830 1,400,743 1,404,303 1,383,712 1,471,829 -5.05%
  QoQ % 0.67% -9.88% 7.15% -0.25% 1.49% -5.99% -
  Horiz. % 92.51% 91.89% 101.97% 95.17% 95.41% 94.01% 100.00%
PBT 94,427 94,287 133,046 65,532 98,773 96,082 117,517 -13.54%
  QoQ % 0.15% -29.13% 103.02% -33.65% 2.80% -18.24% -
  Horiz. % 80.35% 80.23% 113.21% 55.76% 84.05% 81.76% 100.00%
Tax -34,018 -31,619 -42,886 -28,834 -37,574 -32,898 -39,858 -10.00%
  QoQ % -7.59% 26.27% -48.73% 23.26% -14.21% 17.46% -
  Horiz. % 85.35% 79.33% 107.60% 72.34% 94.27% 82.54% 100.00%
NP 60,409 62,668 90,160 36,698 61,199 63,184 77,659 -15.38%
  QoQ % -3.60% -30.49% 145.68% -40.03% -3.14% -18.64% -
  Horiz. % 77.79% 80.70% 116.10% 47.26% 78.80% 81.36% 100.00%
NP to SH 59,071 60,290 86,887 35,177 59,233 61,732 74,312 -14.15%
  QoQ % -2.02% -30.61% 147.00% -40.61% -4.05% -16.93% -
  Horiz. % 79.49% 81.13% 116.92% 47.34% 79.71% 83.07% 100.00%
Tax Rate 36.03 % 33.53 % 32.23 % 44.00 % 38.04 % 34.24 % 33.92 % 4.09%
  QoQ % 7.46% 4.03% -26.75% 15.67% 11.10% 0.94% -
  Horiz. % 106.22% 98.85% 95.02% 129.72% 112.15% 100.94% 100.00%
Total Cost 1,301,158 1,289,815 1,410,670 1,364,045 1,343,104 1,320,528 1,394,170 -4.49%
  QoQ % 0.88% -8.57% 3.42% 1.56% 1.71% -5.28% -
  Horiz. % 93.33% 92.51% 101.18% 97.84% 96.34% 94.72% 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 47,145 53,880 53,880 53,888 53,880 53,880 53,947 -8.57%
  QoQ % -12.50% 0.00% -0.02% 0.02% 0.00% -0.12% -
  Horiz. % 87.39% 99.88% 99.88% 99.89% 99.88% 99.88% 100.00%
Div Payout % 79.81 % 89.37 % 62.01 % 153.19 % 90.96 % 87.28 % 72.60 % 6.50%
  QoQ % -10.70% 44.12% -59.52% 68.41% 4.22% 20.22% -
  Horiz. % 109.93% 123.10% 85.41% 211.01% 125.29% 120.22% 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 4.44 % 4.63 % 6.01 % 2.62 % 4.36 % 4.57 % 5.28 % -10.88%
  QoQ % -4.10% -22.96% 129.39% -39.91% -4.60% -13.45% -
  Horiz. % 84.09% 87.69% 113.83% 49.62% 82.58% 86.55% 100.00%
ROE 7.43 % 7.59 % 11.12 % 4.84 % 8.00 % 7.90 % 9.50 % -15.07%
  QoQ % -2.11% -31.74% 129.75% -39.50% 1.27% -16.84% -
  Horiz. % 78.21% 79.89% 117.05% 50.95% 84.21% 83.16% 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 101.08 100.41 111.42 103.97 104.25 102.73 109.13 -4.97%
  QoQ % 0.67% -9.88% 7.17% -0.27% 1.48% -5.86% -
  Horiz. % 92.62% 92.01% 102.10% 95.27% 95.53% 94.14% 100.00%
EPS 4.39 4.48 6.45 2.61 4.40 4.58 5.51 -14.02%
  QoQ % -2.01% -30.54% 147.13% -40.68% -3.93% -16.88% -
  Horiz. % 79.67% 81.31% 117.06% 47.37% 79.85% 83.12% 100.00%
DPS 3.50 4.00 4.00 4.00 4.00 4.00 4.00 -8.50%
  QoQ % -12.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 100.00% 100.00% 100.00% 100.00% 100.00% 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 100.78 100.11 111.09 103.68 103.95 102.42 108.94 -5.04%
  QoQ % 0.67% -9.88% 7.15% -0.26% 1.49% -5.98% -
  Horiz. % 92.51% 91.89% 101.97% 95.17% 95.42% 94.02% 100.00%
EPS 4.37 4.46 6.43 2.60 4.38 4.57 5.50 -14.18%
  QoQ % -2.02% -30.64% 147.31% -40.64% -4.16% -16.91% -
  Horiz. % 79.45% 81.09% 116.91% 47.27% 79.64% 83.09% 100.00%
DPS 3.49 3.99 3.99 3.99 3.99 3.99 3.99 -8.52%
  QoQ % -12.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.47% 100.00% 100.00% 100.00% 100.00% 100.00% 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 2.24 2.09 2.12 2.02 2.17 2.35 2.18 1.82%
  QoQ % 7.18% -1.42% 4.95% -6.91% -7.66% 7.80% -
  Horiz. % 102.75% 95.87% 97.25% 92.66% 99.54% 107.80% 100.00%
P/EPS 51.53 46.92 36.59 80.43 51.39 52.59 43.19 12.45%
  QoQ % 9.83% 28.23% -54.51% 56.51% -2.28% 21.76% -
  Horiz. % 119.31% 108.64% 84.72% 186.22% 118.99% 121.76% 100.00%
EY 1.94 2.13 2.73 1.24 1.95 1.90 2.32 -11.21%
  QoQ % -8.92% -21.98% 120.16% -36.41% 2.63% -18.10% -
  Horiz. % 83.62% 91.81% 117.67% 53.45% 84.05% 81.90% 100.00%
DY 1.55 1.90 1.69 1.90 1.77 1.66 1.68 -5.21%
  QoQ % -18.42% 12.43% -11.05% 7.34% 6.63% -1.19% -
  Horiz. % 92.26% 113.10% 100.60% 113.10% 105.36% 98.81% 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 2.34 2.16 2.06 2.43 2.01 2.22 2.13 6.45%
  QoQ % 8.33% 4.85% -15.23% 20.90% -9.46% 4.23% -
  Horiz. % 109.86% 101.41% 96.71% 114.08% 94.37% 104.23% 100.00%
P/EPS 54.04 48.48 35.50 96.89 47.76 49.75 42.11 18.04%
  QoQ % 11.47% 36.56% -63.36% 102.87% -4.00% 18.14% -
  Horiz. % 128.33% 115.13% 84.30% 230.09% 113.42% 118.14% 100.00%
EY 1.85 2.06 2.82 1.03 2.09 2.01 2.38 -15.42%
  QoQ % -10.19% -26.95% 173.79% -50.72% 3.98% -15.55% -
  Horiz. % 77.73% 86.55% 118.49% 43.28% 87.82% 84.45% 100.00%
DY 1.48 1.84 1.75 1.58 1.90 1.75 1.72 -9.51%
  QoQ % -19.57% 5.14% 10.76% -16.84% 8.57% 1.74% -
  Horiz. % 86.05% 106.98% 101.74% 91.86% 110.47% 101.74% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers