Highlights

[BJTOTO] YoY 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 -     -2.02%    YoY -     -0.27%
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 - 1,351,000
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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers