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
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 4,936,200 5,571,208 0 5,619,840 5,679,792 5,676,625 5,438,777 -1.86%
  YoY % -11.40% 0.00% 0.00% -1.06% 0.06% 4.37% -
  Horiz. % 90.76% 102.43% 0.00% 103.33% 104.43% 104.37% 100.00%
PBT 309,700 363,478 0 429,013 416,496 370,718 408,778 -5.23%
  YoY % -14.80% 0.00% 0.00% 3.01% 12.35% -9.31% -
  Horiz. % 75.76% 88.92% 0.00% 104.95% 101.89% 90.69% 100.00%
Tax -101,668 -122,978 0 -144,697 -147,106 -137,437 -130,873 -4.77%
  YoY % 17.33% 0.00% 0.00% 1.64% -7.04% -5.02% -
  Horiz. % 77.68% 93.97% -0.00% 110.56% 112.40% 105.02% 100.00%
NP 208,032 240,500 0 284,316 269,389 233,281 277,905 -5.45%
  YoY % -13.50% 0.00% 0.00% 5.54% 15.48% -16.06% -
  Horiz. % 74.86% 86.54% 0.00% 102.31% 96.94% 83.94% 100.00%
NP to SH 202,125 236,672 0 274,997 260,369 225,100 268,625 -5.36%
  YoY % -14.60% 0.00% 0.00% 5.62% 15.67% -16.20% -
  Horiz. % 75.24% 88.10% 0.00% 102.37% 96.93% 83.80% 100.00%
Tax Rate 32.83 % 33.83 % - % 33.73 % 35.32 % 37.07 % 32.02 % 0.48%
  YoY % -2.96% 0.00% 0.00% -4.50% -4.72% 15.77% -
  Horiz. % 102.53% 105.65% 0.00% 105.34% 110.31% 115.77% 100.00%
Total Cost 4,728,168 5,330,708 0 5,335,524 5,410,402 5,443,344 5,160,872 -1.68%
  YoY % -11.30% 0.00% 0.00% -1.38% -0.61% 5.47% -
  Horiz. % 91.62% 103.29% 0.00% 103.38% 104.84% 105.47% 100.00%
Net Worth 806,010 793,842 - 794,729 740,850 741,643 742,183 1.61%
  YoY % 1.53% 0.00% 0.00% 7.27% -0.11% -0.07% -
  Horiz. % 108.60% 106.96% 0.00% 107.08% 99.82% 99.93% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 143,290 143,519 - 206,539 215,520 197,771 251,892 -10.34%
  YoY % -0.16% 0.00% 0.00% -4.17% 8.97% -21.49% -
  Horiz. % 56.89% 56.98% 0.00% 82.00% 85.56% 78.51% 100.00%
Div Payout % 70.89 % 60.64 % - % 75.11 % 82.77 % 87.86 % 93.77 % -5.27%
  YoY % 16.90% 0.00% 0.00% -9.25% -5.79% -6.30% -
  Horiz. % 75.60% 64.67% 0.00% 80.10% 88.27% 93.70% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 806,010 793,842 - 794,729 740,850 741,643 742,183 1.61%
  YoY % 1.53% 0.00% 0.00% 7.27% -0.11% -0.07% -
  Horiz. % 108.60% 106.96% 0.00% 107.08% 99.82% 99.93% 100.00%
NOSH 1,343,351 1,345,495 1,347,000 1,347,000 1,347,000 1,348,442 1,349,423 -0.09%
  YoY % -0.16% -0.11% 0.00% 0.00% -0.11% -0.07% -
  Horiz. % 99.55% 99.71% 99.82% 99.82% 99.82% 99.93% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 4.21 % 4.32 % - % 5.06 % 4.74 % 4.11 % 5.11 % -3.68%
  YoY % -2.55% 0.00% 0.00% 6.75% 15.33% -19.57% -
  Horiz. % 82.39% 84.54% 0.00% 99.02% 92.76% 80.43% 100.00%
ROE 25.08 % 29.81 % - % 34.60 % 35.14 % 30.35 % 36.19 % -6.85%
  YoY % -15.87% 0.00% 0.00% -1.54% 15.78% -16.14% -
  Horiz. % 69.30% 82.37% 0.00% 95.61% 97.10% 83.86% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 367.45 414.06 - 417.21 421.66 420.98 403.04 -1.77%
  YoY % -11.26% 0.00% 0.00% -1.06% 0.16% 4.45% -
  Horiz. % 91.17% 102.73% 0.00% 103.52% 104.62% 104.45% 100.00%
EPS 15.07 17.57 0.00 20.41 19.32 16.69 19.91 -5.25%
  YoY % -14.23% 0.00% 0.00% 5.64% 15.76% -16.17% -
  Horiz. % 75.69% 88.25% 0.00% 102.51% 97.04% 83.83% 100.00%
DPS 10.67 10.67 0.00 15.33 16.00 14.67 18.67 -10.26%
  YoY % 0.00% 0.00% 0.00% -4.19% 9.07% -21.42% -
  Horiz. % 57.15% 57.15% 0.00% 82.11% 85.70% 78.58% 100.00%
NAPS 0.6000 0.5900 - 0.5900 0.5500 0.5500 0.5500 1.70%
  YoY % 1.69% 0.00% 0.00% 7.27% 0.00% 0.00% -
  Horiz. % 109.09% 107.27% 0.00% 107.27% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 365.37 412.38 - 415.98 420.41 420.18 402.57 -1.86%
  YoY % -11.40% 0.00% 0.00% -1.05% 0.05% 4.37% -
  Horiz. % 90.76% 102.44% 0.00% 103.33% 104.43% 104.37% 100.00%
EPS 14.96 17.52 0.00 20.36 19.27 16.66 19.88 -5.35%
  YoY % -14.61% 0.00% 0.00% 5.66% 15.67% -16.20% -
  Horiz. % 75.25% 88.13% 0.00% 102.41% 96.93% 83.80% 100.00%
DPS 10.61 10.62 0.00 15.29 15.95 14.64 18.64 -10.33%
  YoY % -0.09% 0.00% 0.00% -4.14% 8.95% -21.46% -
  Horiz. % 56.92% 56.97% 0.00% 82.03% 85.57% 78.54% 100.00%
NAPS 0.5966 0.5876 - 0.5883 0.5484 0.5490 0.5494 1.61%
  YoY % 1.53% 0.00% 0.00% 7.28% -0.11% -0.07% -
  Horiz. % 108.59% 106.95% 0.00% 107.08% 99.82% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 2.1100 2.3000 2.4200 2.2600 2.2600 2.9300 3.1300 -
P/RPS 0.57 0.56 0.00 0.54 0.54 0.70 0.78 -5.89%
  YoY % 1.79% 0.00% 0.00% 0.00% -22.86% -10.26% -
  Horiz. % 73.08% 71.79% 0.00% 69.23% 69.23% 89.74% 100.00%
P/EPS 14.02 13.08 0.00 11.07 11.69 17.55 15.72 -2.19%
  YoY % 7.19% 0.00% 0.00% -5.30% -33.39% 11.64% -
  Horiz. % 89.19% 83.21% 0.00% 70.42% 74.36% 111.64% 100.00%
EY 7.13 7.65 0.00 9.03 8.55 5.70 6.36 2.24%
  YoY % -6.80% 0.00% 0.00% 5.61% 50.00% -10.38% -
  Horiz. % 112.11% 120.28% 0.00% 141.98% 134.43% 89.62% 100.00%
DY 5.06 4.64 0.00 6.78 7.08 5.01 5.96 -3.12%
  YoY % 9.05% 0.00% 0.00% -4.24% 41.32% -15.94% -
  Horiz. % 84.90% 77.85% 0.00% 113.76% 118.79% 84.06% 100.00%
P/NAPS 3.52 3.90 0.00 3.83 4.11 5.33 5.69 -8.88%
  YoY % -9.74% 0.00% 0.00% -6.81% -22.89% -6.33% -
  Horiz. % 61.86% 68.54% 0.00% 67.31% 72.23% 93.67% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date - 02/06/20 - 18/03/19 16/03/18 16/03/17 18/03/16 -
Price 2.0000 2.3500 0.0000 2.3700 2.1000 2.9800 3.4300 -
P/RPS 0.54 0.57 0.00 0.57 0.50 0.71 0.85 -8.41%
  YoY % -5.26% 0.00% 0.00% 14.00% -29.58% -16.47% -
  Horiz. % 63.53% 67.06% 0.00% 67.06% 58.82% 83.53% 100.00%
P/EPS 13.29 13.36 0.00 11.61 10.86 17.85 17.23 -4.90%
  YoY % -0.52% 0.00% 0.00% 6.91% -39.16% 3.60% -
  Horiz. % 77.13% 77.54% 0.00% 67.38% 63.03% 103.60% 100.00%
EY 7.52 7.49 0.00 8.61 9.20 5.60 5.80 5.15%
  YoY % 0.40% 0.00% 0.00% -6.41% 64.29% -3.45% -
  Horiz. % 129.66% 129.14% 0.00% 148.45% 158.62% 96.55% 100.00%
DY 5.33 4.54 0.00 6.47 7.62 4.92 5.44 -0.39%
  YoY % 17.40% 0.00% 0.00% -15.09% 54.88% -9.56% -
  Horiz. % 97.98% 83.46% 0.00% 118.93% 140.07% 90.44% 100.00%
P/NAPS 3.33 3.98 0.00 4.02 3.82 5.42 6.24 -11.44%
  YoY % -16.33% 0.00% 0.00% 5.24% -29.52% -13.14% -
  Horiz. % 53.37% 63.78% 0.00% 64.42% 61.22% 86.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS