Highlights

[BJTOTO] YoY 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 -     40.14%    YoY -     5.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 4,214,880 4,259,844 4,257,469 4,079,083 3,826,151 2,982,014 2,697,341 7.72%
  YoY % -1.06% 0.06% 4.37% 6.61% 28.31% 10.55% -
  Horiz. % 156.26% 157.93% 157.84% 151.23% 141.85% 110.55% 100.00%
PBT 321,760 312,372 278,039 306,584 415,257 400,675 452,819 -5.53%
  YoY % 3.01% 12.35% -9.31% -26.17% 3.64% -11.52% -
  Horiz. % 71.06% 68.98% 61.40% 67.71% 91.70% 88.48% 100.00%
Tax -108,523 -110,330 -103,078 -98,155 -126,492 -136,105 -134,884 -3.56%
  YoY % 1.64% -7.04% -5.02% 22.40% 7.06% -0.91% -
  Horiz. % 80.46% 81.80% 76.42% 72.77% 93.78% 100.91% 100.00%
NP 213,237 202,042 174,961 208,429 288,765 264,570 317,935 -6.44%
  YoY % 5.54% 15.48% -16.06% -27.82% 9.15% -16.78% -
  Horiz. % 67.07% 63.55% 55.03% 65.56% 90.83% 83.22% 100.00%
NP to SH 206,248 195,277 168,825 201,469 282,642 254,581 309,350 -6.53%
  YoY % 5.62% 15.67% -16.20% -28.72% 11.02% -17.70% -
  Horiz. % 66.67% 63.12% 54.57% 65.13% 91.37% 82.30% 100.00%
Tax Rate 33.73 % 35.32 % 37.07 % 32.02 % 30.46 % 33.97 % 29.79 % 2.09%
  YoY % -4.50% -4.72% 15.77% 5.12% -10.33% 14.03% -
  Horiz. % 113.23% 118.56% 124.44% 107.49% 102.25% 114.03% 100.00%
Total Cost 4,001,643 4,057,802 4,082,508 3,870,654 3,537,386 2,717,444 2,379,406 9.05%
  YoY % -1.38% -0.61% 5.47% 9.42% 30.17% 14.21% -
  Horiz. % 168.18% 170.54% 171.58% 162.67% 148.67% 114.21% 100.00%
Net Worth 794,729 740,850 741,643 742,183 687,070 574,644 621,609 4.18%
  YoY % 7.27% -0.11% -0.07% 8.02% 19.56% -7.56% -
  Horiz. % 127.85% 119.18% 119.31% 119.40% 110.53% 92.44% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 154,905 161,640 148,328 188,919 222,287 260,594 211,611 -5.06%
  YoY % -4.17% 8.97% -21.49% -15.01% -14.70% 23.15% -
  Horiz. % 73.20% 76.39% 70.09% 89.28% 105.04% 123.15% 100.00%
Div Payout % 75.11 % 82.77 % 87.86 % 93.77 % 78.65 % 102.36 % 68.41 % 1.57%
  YoY % -9.25% -5.79% -6.30% 19.22% -23.16% 49.63% -
  Horiz. % 109.79% 120.99% 128.43% 137.07% 114.97% 149.63% 100.00%
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 794,729 740,850 741,643 742,183 687,070 574,644 621,609 4.18%
  YoY % 7.27% -0.11% -0.07% 8.02% 19.56% -7.56% -
  Horiz. % 127.85% 119.18% 119.31% 119.40% 110.53% 92.44% 100.00%
NOSH 1,347,000 1,347,000 1,348,442 1,349,423 1,347,197 1,336,383 1,322,573 0.31%
  YoY % 0.00% -0.11% -0.07% 0.17% 0.81% 1.04% -
  Horiz. % 101.85% 101.85% 101.96% 102.03% 101.86% 101.04% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 5.06 % 4.74 % 4.11 % 5.11 % 7.55 % 8.87 % 11.79 % -13.14%
  YoY % 6.75% 15.33% -19.57% -32.32% -14.88% -24.77% -
  Horiz. % 42.92% 40.20% 34.86% 43.34% 64.04% 75.23% 100.00%
ROE 25.95 % 26.36 % 22.76 % 27.15 % 41.14 % 44.30 % 49.77 % -10.28%
  YoY % -1.56% 15.82% -16.17% -34.01% -7.13% -10.99% -
  Horiz. % 52.14% 52.96% 45.73% 54.55% 82.66% 89.01% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 312.91 316.25 315.73 302.28 284.01 223.14 203.95 7.39%
  YoY % -1.06% 0.16% 4.45% 6.43% 27.28% 9.41% -
  Horiz. % 153.42% 155.06% 154.81% 148.21% 139.25% 109.41% 100.00%
EPS 15.31 14.49 12.52 14.93 20.98 19.05 23.39 -6.82%
  YoY % 5.66% 15.73% -16.14% -28.84% 10.13% -18.55% -
  Horiz. % 65.46% 61.95% 53.53% 63.83% 89.70% 81.45% 100.00%
DPS 11.50 12.00 11.00 14.00 16.50 19.50 16.00 -5.35%
  YoY % -4.17% 9.09% -21.43% -15.15% -15.38% 21.88% -
  Horiz. % 71.88% 75.00% 68.75% 87.50% 103.12% 121.88% 100.00%
NAPS 0.5900 0.5500 0.5500 0.5500 0.5100 0.4300 0.4700 3.86%
  YoY % 7.27% 0.00% 0.00% 7.84% 18.60% -8.51% -
  Horiz. % 125.53% 117.02% 117.02% 117.02% 108.51% 91.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,345,580
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 311.98 315.31 315.13 301.93 283.21 220.73 199.66 7.72%
  YoY % -1.06% 0.06% 4.37% 6.61% 28.31% 10.55% -
  Horiz. % 156.26% 157.92% 157.83% 151.22% 141.85% 110.55% 100.00%
EPS 15.27 14.45 12.50 14.91 20.92 18.84 22.90 -6.53%
  YoY % 5.67% 15.60% -16.16% -28.73% 11.04% -17.73% -
  Horiz. % 66.68% 63.10% 54.59% 65.11% 91.35% 82.27% 100.00%
DPS 11.47 11.96 10.98 13.98 16.45 19.29 15.66 -5.05%
  YoY % -4.10% 8.93% -21.46% -15.02% -14.72% 23.18% -
  Horiz. % 73.24% 76.37% 70.11% 89.27% 105.04% 123.18% 100.00%
NAPS 0.5883 0.5484 0.5490 0.5494 0.5086 0.4253 0.4601 4.18%
  YoY % 7.28% -0.11% -0.07% 8.02% 19.59% -7.56% -
  Horiz. % 127.86% 119.19% 119.32% 119.41% 110.54% 92.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 2.2600 2.2600 2.9300 3.1300 3.3900 4.0500 4.3500 -
P/RPS 0.72 0.71 0.93 1.04 1.19 1.81 2.13 -16.53%
  YoY % 1.41% -23.66% -10.58% -12.61% -34.25% -15.02% -
  Horiz. % 33.80% 33.33% 43.66% 48.83% 55.87% 84.98% 100.00%
P/EPS 14.76 15.59 23.40 20.96 16.16 21.26 18.60 -3.78%
  YoY % -5.32% -33.38% 11.64% 29.70% -23.99% 14.30% -
  Horiz. % 79.35% 83.82% 125.81% 112.69% 86.88% 114.30% 100.00%
EY 6.78 6.41 4.27 4.77 6.19 4.70 5.38 3.93%
  YoY % 5.77% 50.12% -10.48% -22.94% 31.70% -12.64% -
  Horiz. % 126.02% 119.14% 79.37% 88.66% 115.06% 87.36% 100.00%
DY 5.09 5.31 3.75 4.47 4.87 4.81 3.68 5.55%
  YoY % -4.14% 41.60% -16.11% -8.21% 1.25% 30.71% -
  Horiz. % 138.32% 144.29% 101.90% 121.47% 132.34% 130.71% 100.00%
P/NAPS 3.83 4.11 5.33 5.69 6.65 9.42 9.26 -13.68%
  YoY % -6.81% -22.89% -6.33% -14.44% -29.41% 1.73% -
  Horiz. % 41.36% 44.38% 57.56% 61.45% 71.81% 101.73% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 18/03/19 16/03/18 16/03/17 18/03/16 18/03/15 17/03/14 18/03/13 -
Price 2.3700 2.1000 2.9800 3.4300 3.3600 3.9300 4.2100 -
P/RPS 0.76 0.66 0.94 1.13 1.18 1.76 2.06 -15.31%
  YoY % 15.15% -29.79% -16.81% -4.24% -32.95% -14.56% -
  Horiz. % 36.89% 32.04% 45.63% 54.85% 57.28% 85.44% 100.00%
P/EPS 15.48 14.49 23.80 22.97 16.02 20.63 18.00 -2.48%
  YoY % 6.83% -39.12% 3.61% 43.38% -22.35% 14.61% -
  Horiz. % 86.00% 80.50% 132.22% 127.61% 89.00% 114.61% 100.00%
EY 6.46 6.90 4.20 4.35 6.24 4.85 5.56 2.53%
  YoY % -6.38% 64.29% -3.45% -30.29% 28.66% -12.77% -
  Horiz. % 116.19% 124.10% 75.54% 78.24% 112.23% 87.23% 100.00%
DY 4.85 5.71 3.69 4.08 4.91 4.96 3.80 4.15%
  YoY % -15.06% 54.74% -9.56% -16.90% -1.01% 30.53% -
  Horiz. % 127.63% 150.26% 97.11% 107.37% 129.21% 130.53% 100.00%
P/NAPS 4.02 3.82 5.42 6.24 6.59 9.14 8.96 -12.50%
  YoY % 5.24% -29.52% -13.14% -5.31% -27.90% 2.01% -
  Horiz. % 44.87% 42.63% 60.49% 69.64% 73.55% 102.01% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers