Highlights

[BJTOTO] YoY Quarter Result on 2017-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 16-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -22.87%    YoY -     -17.85%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,361,567 1,404,303 1,367,054 1,323,029 1,328,127 1,228,026 888,727 7.37%
  YoY % -3.04% 2.72% 3.33% -0.38% 8.15% 38.18% -
  Horiz. % 153.20% 158.01% 153.82% 148.87% 149.44% 138.18% 100.00%
PBT 94,427 98,773 86,256 78,670 151,334 124,479 130,493 -5.25%
  YoY % -4.40% 14.51% 9.64% -48.02% 21.57% -4.61% -
  Horiz. % 72.36% 75.69% 66.10% 60.29% 115.97% 95.39% 100.00%
Tax -34,018 -37,574 -36,741 -20,849 -44,680 -48,919 -42,635 -3.69%
  YoY % 9.46% -2.27% -76.22% 53.34% 8.67% -14.74% -
  Horiz. % 79.79% 88.13% 86.18% 48.90% 104.80% 114.74% 100.00%
NP 60,409 61,199 49,515 57,821 106,654 75,560 87,858 -6.05%
  YoY % -1.29% 23.60% -14.37% -45.79% 41.15% -14.00% -
  Horiz. % 68.76% 69.66% 56.36% 65.81% 121.39% 86.00% 100.00%
NP to SH 59,071 59,233 47,936 58,353 104,615 73,159 86,069 -6.08%
  YoY % -0.27% 23.57% -17.85% -44.22% 43.00% -15.00% -
  Horiz. % 68.63% 68.82% 55.69% 67.80% 121.55% 85.00% 100.00%
Tax Rate 36.03 % 38.04 % 42.60 % 26.50 % 29.52 % 39.30 % 32.67 % 1.64%
  YoY % -5.28% -10.70% 60.75% -10.23% -24.89% 20.29% -
  Horiz. % 110.28% 116.44% 130.39% 81.11% 90.36% 120.29% 100.00%
Total Cost 1,301,158 1,343,104 1,317,539 1,265,208 1,221,473 1,152,466 800,869 8.42%
  YoY % -3.12% 1.94% 4.14% 3.58% 5.99% 43.90% -
  Horiz. % 162.47% 167.71% 164.51% 157.98% 152.52% 143.90% 100.00%
Net Worth 794,729 740,850 740,584 741,204 685,779 573,012 623,304 4.13%
  YoY % 7.27% 0.04% -0.08% 8.08% 19.68% -8.07% -
  Horiz. % 127.50% 118.86% 118.82% 118.92% 110.02% 91.93% 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 47,145 53,880 40,395 53,905 67,233 126,595 - -
  YoY % -12.50% 33.38% -25.06% -19.82% -46.89% 0.00% -
  Horiz. % 37.24% 42.56% 31.91% 42.58% 53.11% 100.00% -
Div Payout % 79.81 % 90.96 % 84.27 % 92.38 % 64.27 % 173.04 % - % -
  YoY % -12.26% 7.94% -8.78% 43.74% -62.86% 0.00% -
  Horiz. % 46.12% 52.57% 48.70% 53.39% 37.14% 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 794,729 740,850 740,584 741,204 685,779 573,012 623,304 4.13%
  YoY % 7.27% 0.04% -0.08% 8.08% 19.68% -8.07% -
  Horiz. % 127.50% 118.86% 118.82% 118.92% 110.02% 91.93% 100.00%
NOSH 1,347,000 1,347,000 1,346,516 1,347,644 1,344,665 1,332,586 1,326,178 0.26%
  YoY % 0.00% 0.04% -0.08% 0.22% 0.91% 0.48% -
  Horiz. % 101.57% 101.57% 101.53% 101.62% 101.39% 100.48% 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 4.44 % 4.36 % 3.62 % 4.37 % 8.03 % 6.15 % 9.89 % -12.49%
  YoY % 1.83% 20.44% -17.16% -45.58% 30.57% -37.82% -
  Horiz. % 44.89% 44.08% 36.60% 44.19% 81.19% 62.18% 100.00%
ROE 7.43 % 8.00 % 6.47 % 7.87 % 15.25 % 12.77 % 13.81 % -9.81%
  YoY % -7.13% 23.65% -17.79% -48.39% 19.42% -7.53% -
  Horiz. % 53.80% 57.93% 46.85% 56.99% 110.43% 92.47% 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 101.08 104.25 101.53 98.17 98.77 92.15 67.01 7.09%
  YoY % -3.04% 2.68% 3.42% -0.61% 7.18% 37.52% -
  Horiz. % 150.84% 155.57% 151.51% 146.50% 147.40% 137.52% 100.00%
EPS 4.39 4.40 3.56 4.33 7.78 5.49 6.49 -6.31%
  YoY % -0.23% 23.60% -17.78% -44.34% 41.71% -15.41% -
  Horiz. % 67.64% 67.80% 54.85% 66.72% 119.88% 84.59% 100.00%
DPS 3.50 4.00 3.00 4.00 5.00 9.50 0.00 -
  YoY % -12.50% 33.33% -25.00% -20.00% -47.37% 0.00% -
  Horiz. % 36.84% 42.11% 31.58% 42.11% 52.63% 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 100.78 103.95 101.19 97.93 98.31 90.90 65.78 7.37%
  YoY % -3.05% 2.73% 3.33% -0.39% 8.15% 38.19% -
  Horiz. % 153.21% 158.03% 153.83% 148.88% 149.45% 138.19% 100.00%
EPS 4.37 4.38 3.55 4.32 7.74 5.42 6.37 -6.08%
  YoY % -0.23% 23.38% -17.82% -44.19% 42.80% -14.91% -
  Horiz. % 68.60% 68.76% 55.73% 67.82% 121.51% 85.09% 100.00%
DPS 3.49 3.99 2.99 3.99 4.98 9.37 0.00 -
  YoY % -12.53% 33.44% -25.06% -19.88% -46.85% 0.00% -
  Horiz. % 37.25% 42.58% 31.91% 42.58% 53.15% 100.00% -
NAPS 0.5883 0.5484 0.5482 0.5486 0.5076 0.4241 0.4614 4.13%
  YoY % 7.28% 0.04% -0.07% 8.08% 19.69% -8.08% -
  Horiz. % 127.50% 118.86% 118.81% 118.90% 110.01% 91.92% 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 2.24 2.17 2.89 3.19 3.43 4.39 6.49 -16.24%
  YoY % 3.23% -24.91% -9.40% -7.00% -21.87% -32.36% -
  Horiz. % 34.51% 33.44% 44.53% 49.15% 52.85% 67.64% 100.00%
P/EPS 51.53 51.39 82.30 72.29 43.57 73.77 67.03 -4.29%
  YoY % 0.27% -37.56% 13.85% 65.92% -40.94% 10.06% -
  Horiz. % 76.88% 76.67% 122.78% 107.85% 65.00% 110.06% 100.00%
EY 1.94 1.95 1.22 1.38 2.29 1.36 1.49 4.49%
  YoY % -0.51% 59.84% -11.59% -39.74% 68.38% -8.72% -
  Horiz. % 130.20% 130.87% 81.88% 92.62% 153.69% 91.28% 100.00%
DY 1.55 1.77 1.02 1.28 1.47 2.35 0.00 -
  YoY % -12.43% 73.53% -20.31% -12.93% -37.45% 0.00% -
  Horiz. % 65.96% 75.32% 43.40% 54.47% 62.55% 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 2.34 2.01 2.94 3.49 3.40 4.26 6.28 -15.16%
  YoY % 16.42% -31.63% -15.76% 2.65% -20.19% -32.17% -
  Horiz. % 37.26% 32.01% 46.82% 55.57% 54.14% 67.83% 100.00%
P/EPS 54.04 47.76 83.71 79.21 43.19 71.58 64.87 -3.00%
  YoY % 13.15% -42.95% 5.68% 83.40% -39.66% 10.34% -
  Horiz. % 83.31% 73.62% 129.04% 122.11% 66.58% 110.34% 100.00%
EY 1.85 2.09 1.19 1.26 2.32 1.40 1.54 3.10%
  YoY % -11.48% 75.63% -5.56% -45.69% 65.71% -9.09% -
  Horiz. % 120.13% 135.71% 77.27% 81.82% 150.65% 90.91% 100.00%
DY 1.48 1.90 1.01 1.17 1.49 2.42 0.00 -
  YoY % -22.11% 88.12% -13.68% -21.48% -38.43% 0.00% -
  Horiz. % 61.16% 78.51% 41.74% 48.35% 61.57% 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.
 


 

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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers