Highlights

[BJTOTO] YoY Quarter Result on 2013-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 18-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     -23.56%    YoY -     -23.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,323,029 1,328,127 1,228,026 888,727 983,459 851,166 850,759 7.63%
  YoY % -0.38% 8.15% 38.18% -9.63% 15.54% 0.05% -
  Horiz. % 155.51% 156.11% 144.34% 104.46% 115.60% 100.05% 100.00%
PBT 78,670 151,334 124,479 130,493 164,939 161,493 139,259 -9.08%
  YoY % -48.02% 21.57% -4.61% -20.88% 2.13% 15.97% -
  Horiz. % 56.49% 108.67% 89.39% 93.71% 118.44% 115.97% 100.00%
Tax -20,849 -44,680 -48,919 -42,635 -50,354 -43,781 -40,597 -10.51%
  YoY % 53.34% 8.67% -14.74% 15.33% -15.01% -7.84% -
  Horiz. % 51.36% 110.06% 120.50% 105.02% 124.03% 107.84% 100.00%
NP 57,821 106,654 75,560 87,858 114,585 117,712 98,662 -8.52%
  YoY % -45.79% 41.15% -14.00% -23.33% -2.66% 19.31% -
  Horiz. % 58.61% 108.10% 76.58% 89.05% 116.14% 119.31% 100.00%
NP to SH 58,353 104,615 73,159 86,069 112,740 114,875 97,851 -8.25%
  YoY % -44.22% 43.00% -15.00% -23.66% -1.86% 17.40% -
  Horiz. % 59.63% 106.91% 74.77% 87.96% 115.22% 117.40% 100.00%
Tax Rate 26.50 % 29.52 % 39.30 % 32.67 % 30.53 % 27.11 % 29.15 % -1.58%
  YoY % -10.23% -24.89% 20.29% 7.01% 12.62% -7.00% -
  Horiz. % 90.91% 101.27% 134.82% 112.08% 104.73% 93.00% 100.00%
Total Cost 1,265,208 1,221,473 1,152,466 800,869 868,874 733,454 752,097 9.05%
  YoY % 3.58% 5.99% 43.90% -7.83% 18.46% -2.48% -
  Horiz. % 168.22% 162.41% 153.23% 106.48% 115.53% 97.52% 100.00%
Net Worth 741,204 685,779 573,012 623,304 507,597 427,939 375,833 11.98%
  YoY % 8.08% 19.68% -8.07% 22.80% 18.61% 13.86% -
  Horiz. % 197.22% 182.47% 152.46% 165.85% 135.06% 113.86% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 53,905 67,233 126,595 - 80,146 80,238 - -
  YoY % -19.82% -46.89% 0.00% 0.00% -0.11% 0.00% -
  Horiz. % 67.18% 83.79% 157.77% 0.00% 99.89% 100.00% -
Div Payout % 92.38 % 64.27 % 173.04 % - % 71.09 % 69.85 % - % -
  YoY % 43.74% -62.86% 0.00% 0.00% 1.78% 0.00% -
  Horiz. % 132.25% 92.01% 247.73% 0.00% 101.78% 100.00% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 741,204 685,779 573,012 623,304 507,597 427,939 375,833 11.98%
  YoY % 8.08% 19.68% -8.07% 22.80% 18.61% 13.86% -
  Horiz. % 197.22% 182.47% 152.46% 165.85% 135.06% 113.86% 100.00%
NOSH 1,347,644 1,344,665 1,332,586 1,326,178 1,335,782 1,337,310 1,342,263 0.07%
  YoY % 0.22% 0.91% 0.48% -0.72% -0.11% -0.37% -
  Horiz. % 100.40% 100.18% 99.28% 98.80% 99.52% 99.63% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 4.37 % 8.03 % 6.15 % 9.89 % 11.65 % 13.83 % 11.60 % -15.01%
  YoY % -45.58% 30.57% -37.82% -15.11% -15.76% 19.22% -
  Horiz. % 37.67% 69.22% 53.02% 85.26% 100.43% 119.22% 100.00%
ROE 7.87 % 15.25 % 12.77 % 13.81 % 22.21 % 26.84 % 26.04 % -18.07%
  YoY % -48.39% 19.42% -7.53% -37.82% -17.25% 3.07% -
  Horiz. % 30.22% 58.56% 49.04% 53.03% 85.29% 103.07% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 98.17 98.77 92.15 67.01 73.62 63.65 63.38 7.56%
  YoY % -0.61% 7.18% 37.52% -8.98% 15.66% 0.43% -
  Horiz. % 154.89% 155.84% 145.39% 105.73% 116.16% 100.43% 100.00%
EPS 4.33 7.78 5.49 6.49 8.44 8.59 7.29 -8.31%
  YoY % -44.34% 41.71% -15.41% -23.10% -1.75% 17.83% -
  Horiz. % 59.40% 106.72% 75.31% 89.03% 115.78% 117.83% 100.00%
DPS 4.00 5.00 9.50 0.00 6.00 6.00 0.00 -
  YoY % -20.00% -47.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 83.33% 158.33% 0.00% 100.00% 100.00% -
NAPS 0.5500 0.5100 0.4300 0.4700 0.3800 0.3200 0.2800 11.90%
  YoY % 7.84% 18.60% -8.51% 23.68% 18.75% 14.29% -
  Horiz. % 196.43% 182.14% 153.57% 167.86% 135.71% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 97.93 98.31 90.90 65.78 72.79 63.00 62.97 7.63%
  YoY % -0.39% 8.15% 38.19% -9.63% 15.54% 0.05% -
  Horiz. % 155.52% 156.12% 144.35% 104.46% 115.59% 100.05% 100.00%
EPS 4.32 7.74 5.42 6.37 8.34 8.50 7.24 -8.24%
  YoY % -44.19% 42.80% -14.91% -23.62% -1.88% 17.40% -
  Horiz. % 59.67% 106.91% 74.86% 87.98% 115.19% 117.40% 100.00%
DPS 3.99 4.98 9.37 0.00 5.93 5.94 0.00 -
  YoY % -19.88% -46.85% 0.00% 0.00% -0.17% 0.00% -
  Horiz. % 67.17% 83.84% 157.74% 0.00% 99.83% 100.00% -
NAPS 0.5486 0.5076 0.4241 0.4614 0.3757 0.3168 0.2782 11.98%
  YoY % 8.08% 19.69% -8.08% 22.81% 18.59% 13.87% -
  Horiz. % 197.20% 182.46% 152.44% 165.85% 135.05% 113.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 3.1300 3.3900 4.0500 4.3500 4.2800 4.1200 4.1300 -
P/RPS 3.19 3.43 4.39 6.49 5.81 6.47 6.52 -11.23%
  YoY % -7.00% -21.87% -32.36% 11.70% -10.20% -0.77% -
  Horiz. % 48.93% 52.61% 67.33% 99.54% 89.11% 99.23% 100.00%
P/EPS 72.29 43.57 73.77 67.03 50.71 47.96 56.65 4.14%
  YoY % 65.92% -40.94% 10.06% 32.18% 5.73% -15.34% -
  Horiz. % 127.61% 76.91% 130.22% 118.32% 89.51% 84.66% 100.00%
EY 1.38 2.29 1.36 1.49 1.97 2.08 1.77 -4.06%
  YoY % -39.74% 68.38% -8.72% -24.37% -5.29% 17.51% -
  Horiz. % 77.97% 129.38% 76.84% 84.18% 111.30% 117.51% 100.00%
DY 1.28 1.47 2.35 0.00 1.40 1.46 0.00 -
  YoY % -12.93% -37.45% 0.00% 0.00% -4.11% 0.00% -
  Horiz. % 87.67% 100.68% 160.96% 0.00% 95.89% 100.00% -
P/NAPS 5.69 6.65 9.42 9.26 11.26 12.88 14.75 -14.67%
  YoY % -14.44% -29.41% 1.73% -17.76% -12.58% -12.68% -
  Horiz. % 38.58% 45.08% 63.86% 62.78% 76.34% 87.32% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 18/03/15 17/03/14 18/03/13 21/03/12 15/03/11 15/03/10 -
Price 3.4300 3.3600 3.9300 4.2100 4.3000 4.0000 4.2800 -
P/RPS 3.49 3.40 4.26 6.28 5.84 6.28 6.75 -10.41%
  YoY % 2.65% -20.19% -32.17% 7.53% -7.01% -6.96% -
  Horiz. % 51.70% 50.37% 63.11% 93.04% 86.52% 93.04% 100.00%
P/EPS 79.21 43.19 71.58 64.87 50.95 46.57 58.71 5.12%
  YoY % 83.40% -39.66% 10.34% 27.32% 9.41% -20.68% -
  Horiz. % 134.92% 73.56% 121.92% 110.49% 86.78% 79.32% 100.00%
EY 1.26 2.32 1.40 1.54 1.96 2.15 1.70 -4.87%
  YoY % -45.69% 65.71% -9.09% -21.43% -8.84% 26.47% -
  Horiz. % 74.12% 136.47% 82.35% 90.59% 115.29% 126.47% 100.00%
DY 1.17 1.49 2.42 0.00 1.40 1.50 0.00 -
  YoY % -21.48% -38.43% 0.00% 0.00% -6.67% 0.00% -
  Horiz. % 78.00% 99.33% 161.33% 0.00% 93.33% 100.00% -
P/NAPS 6.24 6.59 9.14 8.96 11.32 12.50 15.29 -13.87%
  YoY % -5.31% -27.90% 2.01% -20.85% -9.44% -18.25% -
  Horiz. % 40.81% 43.10% 59.78% 58.60% 74.04% 81.75% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers