Highlights

[BJTOTO] YoY Annualized 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?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 5,571,208 0 5,619,840 5,679,792 5,676,625 5,438,777 5,101,534 1.72%
  YoY % 0.00% 0.00% -1.06% 0.06% 4.37% 6.61% -
  Horiz. % 109.21% 0.00% 110.16% 111.33% 111.27% 106.61% 100.00%
PBT 363,478 0 429,013 416,496 370,718 408,778 553,676 -7.82%
  YoY % 0.00% 0.00% 3.01% 12.35% -9.31% -26.17% -
  Horiz. % 65.65% 0.00% 77.48% 75.22% 66.96% 73.83% 100.00%
Tax -122,978 0 -144,697 -147,106 -137,437 -130,873 -168,656 -5.93%
  YoY % 0.00% 0.00% 1.64% -7.04% -5.02% 22.40% -
  Horiz. % 72.92% -0.00% 85.79% 87.22% 81.49% 77.60% 100.00%
NP 240,500 0 284,316 269,389 233,281 277,905 385,020 -8.70%
  YoY % 0.00% 0.00% 5.54% 15.48% -16.06% -27.82% -
  Horiz. % 62.46% 0.00% 73.84% 69.97% 60.59% 72.18% 100.00%
NP to SH 236,672 0 274,997 260,369 225,100 268,625 376,856 -8.61%
  YoY % 0.00% 0.00% 5.62% 15.67% -16.20% -28.72% -
  Horiz. % 62.80% 0.00% 72.97% 69.09% 59.73% 71.28% 100.00%
Tax Rate 33.83 % - % 33.73 % 35.32 % 37.07 % 32.02 % 30.46 % 2.05%
  YoY % 0.00% 0.00% -4.50% -4.72% 15.77% 5.12% -
  Horiz. % 111.06% 0.00% 110.74% 115.96% 121.70% 105.12% 100.00%
Total Cost 5,330,708 0 5,335,524 5,410,402 5,443,344 5,160,872 4,716,514 2.40%
  YoY % 0.00% 0.00% -1.38% -0.61% 5.47% 9.42% -
  Horiz. % 113.02% 0.00% 113.12% 114.71% 115.41% 109.42% 100.00%
Net Worth 793,842 - 794,729 740,850 741,643 742,183 687,070 2.83%
  YoY % 0.00% 0.00% 7.27% -0.11% -0.07% 8.02% -
  Horiz. % 115.54% 0.00% 115.67% 107.83% 107.94% 108.02% 100.00%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 143,519 - 206,539 215,520 197,771 251,892 296,383 -13.09%
  YoY % 0.00% 0.00% -4.17% 8.97% -21.49% -15.01% -
  Horiz. % 48.42% 0.00% 69.69% 72.72% 66.73% 84.99% 100.00%
Div Payout % 60.64 % - % 75.11 % 82.77 % 87.86 % 93.77 % 78.65 % -4.91%
  YoY % 0.00% 0.00% -9.25% -5.79% -6.30% 19.22% -
  Horiz. % 77.10% 0.00% 95.50% 105.24% 111.71% 119.22% 100.00%
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 793,842 - 794,729 740,850 741,643 742,183 687,070 2.83%
  YoY % 0.00% 0.00% 7.27% -0.11% -0.07% 8.02% -
  Horiz. % 115.54% 0.00% 115.67% 107.83% 107.94% 108.02% 100.00%
NOSH 1,345,495 1,347,000 1,347,000 1,347,000 1,348,442 1,349,423 1,347,197 -0.02%
  YoY % -0.11% 0.00% 0.00% -0.11% -0.07% 0.17% -
  Horiz. % 99.87% 99.99% 99.99% 99.99% 100.09% 100.17% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 4.32 % - % 5.06 % 4.74 % 4.11 % 5.11 % 7.55 % -10.24%
  YoY % 0.00% 0.00% 6.75% 15.33% -19.57% -32.32% -
  Horiz. % 57.22% 0.00% 67.02% 62.78% 54.44% 67.68% 100.00%
ROE 29.81 % - % 34.60 % 35.14 % 30.35 % 36.19 % 54.85 % -11.13%
  YoY % 0.00% 0.00% -1.54% 15.78% -16.14% -34.02% -
  Horiz. % 54.35% 0.00% 63.08% 64.07% 55.33% 65.98% 100.00%
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 414.06 - 417.21 421.66 420.98 403.04 378.68 1.74%
  YoY % 0.00% 0.00% -1.06% 0.16% 4.45% 6.43% -
  Horiz. % 109.34% 0.00% 110.17% 111.35% 111.17% 106.43% 100.00%
EPS 17.57 0.00 20.41 19.32 16.69 19.91 27.97 -8.61%
  YoY % 0.00% 0.00% 5.64% 15.76% -16.17% -28.82% -
  Horiz. % 62.82% 0.00% 72.97% 69.07% 59.67% 71.18% 100.00%
DPS 10.67 0.00 15.33 16.00 14.67 18.67 22.00 -13.07%
  YoY % 0.00% 0.00% -4.19% 9.07% -21.42% -15.14% -
  Horiz. % 48.50% 0.00% 69.68% 72.73% 66.68% 84.86% 100.00%
NAPS 0.5900 - 0.5900 0.5500 0.5500 0.5500 0.5100 2.86%
  YoY % 0.00% 0.00% 7.27% 0.00% 0.00% 7.84% -
  Horiz. % 115.69% 0.00% 115.69% 107.84% 107.84% 107.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 412.38 - 415.98 420.41 420.18 402.57 377.61 1.72%
  YoY % 0.00% 0.00% -1.05% 0.05% 4.37% 6.61% -
  Horiz. % 109.21% 0.00% 110.16% 111.33% 111.27% 106.61% 100.00%
EPS 17.52 0.00 20.36 19.27 16.66 19.88 27.89 -8.60%
  YoY % 0.00% 0.00% 5.66% 15.67% -16.20% -28.72% -
  Horiz. % 62.82% 0.00% 73.00% 69.09% 59.73% 71.28% 100.00%
DPS 10.62 0.00 15.29 15.95 14.64 18.64 21.94 -13.10%
  YoY % 0.00% 0.00% -4.14% 8.95% -21.46% -15.04% -
  Horiz. % 48.40% 0.00% 69.69% 72.70% 66.73% 84.96% 100.00%
NAPS 0.5876 - 0.5883 0.5484 0.5490 0.5494 0.5086 2.83%
  YoY % 0.00% 0.00% 7.28% -0.11% -0.07% 8.02% -
  Horiz. % 115.53% 0.00% 115.67% 107.83% 107.94% 108.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.3000 2.4200 2.2600 2.2600 2.9300 3.1300 3.3900 -
P/RPS 0.56 0.00 0.54 0.54 0.70 0.78 0.90 -8.77%
  YoY % 0.00% 0.00% 0.00% -22.86% -10.26% -13.33% -
  Horiz. % 62.22% 0.00% 60.00% 60.00% 77.78% 86.67% 100.00%
P/EPS 13.08 0.00 11.07 11.69 17.55 15.72 12.12 1.49%
  YoY % 0.00% 0.00% -5.30% -33.39% 11.64% 29.70% -
  Horiz. % 107.92% 0.00% 91.34% 96.45% 144.80% 129.70% 100.00%
EY 7.65 0.00 9.03 8.55 5.70 6.36 8.25 -1.45%
  YoY % 0.00% 0.00% 5.61% 50.00% -10.38% -22.91% -
  Horiz. % 92.73% 0.00% 109.45% 103.64% 69.09% 77.09% 100.00%
DY 4.64 0.00 6.78 7.08 5.01 5.96 6.49 -6.29%
  YoY % 0.00% 0.00% -4.24% 41.32% -15.94% -8.17% -
  Horiz. % 71.49% 0.00% 104.47% 109.09% 77.20% 91.83% 100.00%
P/NAPS 3.90 0.00 3.83 4.11 5.33 5.69 6.65 -9.81%
  YoY % 0.00% 0.00% -6.81% -22.89% -6.33% -14.44% -
  Horiz. % 58.65% 0.00% 57.59% 61.80% 80.15% 85.56% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 02/06/20 - 18/03/19 16/03/18 16/03/17 18/03/16 18/03/15 -
Price 2.3500 0.0000 2.3700 2.1000 2.9800 3.4300 3.3600 -
P/RPS 0.57 0.00 0.57 0.50 0.71 0.85 0.89 -8.26%
  YoY % 0.00% 0.00% 14.00% -29.58% -16.47% -4.49% -
  Horiz. % 64.04% 0.00% 64.04% 56.18% 79.78% 95.51% 100.00%
P/EPS 13.36 0.00 11.61 10.86 17.85 17.23 12.01 2.08%
  YoY % 0.00% 0.00% 6.91% -39.16% 3.60% 43.46% -
  Horiz. % 111.24% 0.00% 96.67% 90.42% 148.63% 143.46% 100.00%
EY 7.49 0.00 8.61 9.20 5.60 5.80 8.33 -2.04%
  YoY % 0.00% 0.00% -6.41% 64.29% -3.45% -30.37% -
  Horiz. % 89.92% 0.00% 103.36% 110.44% 67.23% 69.63% 100.00%
DY 4.54 0.00 6.47 7.62 4.92 5.44 6.55 -6.85%
  YoY % 0.00% 0.00% -15.09% 54.88% -9.56% -16.95% -
  Horiz. % 69.31% 0.00% 98.78% 116.34% 75.11% 83.05% 100.00%
P/NAPS 3.98 0.00 4.02 3.82 5.42 6.24 6.59 -9.30%
  YoY % 0.00% 0.00% 5.24% -29.52% -13.14% -5.31% -
  Horiz. % 60.39% 0.00% 61.00% 57.97% 82.25% 94.69% 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
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS