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 -     - %    YoY -     -0.27%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,122,346 1,333,491 0 1,361,567 1,404,303 1,367,054 1,323,029 -3.13%
  YoY % -15.83% 0.00% 0.00% -3.04% 2.72% 3.33% -
  Horiz. % 84.83% 100.79% 0.00% 102.91% 106.14% 103.33% 100.00%
PBT 35,416 74,341 0 94,427 98,773 86,256 78,670 -14.31%
  YoY % -52.36% 0.00% 0.00% -4.40% 14.51% 9.64% -
  Horiz. % 45.02% 94.50% 0.00% 120.03% 125.55% 109.64% 100.00%
Tax -14,573 -24,739 0 -34,018 -37,574 -36,741 -20,849 -6.70%
  YoY % 41.09% 0.00% 0.00% 9.46% -2.27% -76.22% -
  Horiz. % 69.90% 118.66% -0.00% 163.16% 180.22% 176.22% 100.00%
NP 20,843 49,602 0 60,409 61,199 49,515 57,821 -17.92%
  YoY % -57.98% 0.00% 0.00% -1.29% 23.60% -14.37% -
  Horiz. % 36.05% 85.79% 0.00% 104.48% 105.84% 85.63% 100.00%
NP to SH 18,678 48,611 0 59,071 59,233 47,936 58,353 -19.79%
  YoY % -61.58% 0.00% 0.00% -0.27% 23.57% -17.85% -
  Horiz. % 32.01% 83.31% 0.00% 101.23% 101.51% 82.15% 100.00%
Tax Rate 41.15 % 33.28 % - % 36.03 % 38.04 % 42.60 % 26.50 % 8.89%
  YoY % 23.65% 0.00% 0.00% -5.28% -10.70% 60.75% -
  Horiz. % 155.28% 125.58% 0.00% 135.96% 143.55% 160.75% 100.00%
Total Cost 1,101,503 1,283,889 0 1,301,158 1,343,104 1,317,539 1,265,208 -2.65%
  YoY % -14.21% 0.00% 0.00% -3.12% 1.94% 4.14% -
  Horiz. % 87.06% 101.48% 0.00% 102.84% 106.16% 104.14% 100.00%
Net Worth 806,010 793,842 - 794,729 740,850 740,584 741,204 1.64%
  YoY % 1.53% 0.00% 0.00% 7.27% 0.04% -0.08% -
  Horiz. % 108.74% 107.10% 0.00% 107.22% 99.95% 99.92% 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 20,150 - - 47,145 53,880 40,395 53,905 -17.34%
  YoY % 0.00% 0.00% 0.00% -12.50% 33.38% -25.06% -
  Horiz. % 37.38% 0.00% 0.00% 87.46% 99.95% 74.94% 100.00%
Div Payout % 107.88 % - % - % 79.81 % 90.96 % 84.27 % 92.38 % 3.05%
  YoY % 0.00% 0.00% 0.00% -12.26% 7.94% -8.78% -
  Horiz. % 116.78% 0.00% 0.00% 86.39% 98.46% 91.22% 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 - 794,729 740,850 740,584 741,204 1.64%
  YoY % 1.53% 0.00% 0.00% 7.27% 0.04% -0.08% -
  Horiz. % 108.74% 107.10% 0.00% 107.22% 99.95% 99.92% 100.00%
NOSH 1,343,351 1,345,495 1,347,000 1,347,000 1,347,000 1,346,516 1,347,644 -0.06%
  YoY % -0.16% -0.11% 0.00% 0.00% 0.04% -0.08% -
  Horiz. % 99.68% 99.84% 99.95% 99.95% 99.95% 99.92% 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 1.86 % 3.72 % - % 4.44 % 4.36 % 3.62 % 4.37 % -15.24%
  YoY % -50.00% 0.00% 0.00% 1.83% 20.44% -17.16% -
  Horiz. % 42.56% 85.13% 0.00% 101.60% 99.77% 82.84% 100.00%
ROE 2.32 % 6.12 % - % 7.43 % 8.00 % 6.47 % 7.87 % -21.05%
  YoY % -62.09% 0.00% 0.00% -7.13% 23.65% -17.79% -
  Horiz. % 29.48% 77.76% 0.00% 94.41% 101.65% 82.21% 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 83.55 99.11 - 101.08 104.25 101.53 98.17 -3.07%
  YoY % -15.70% 0.00% 0.00% -3.04% 2.68% 3.42% -
  Horiz. % 85.11% 100.96% 0.00% 102.96% 106.19% 103.42% 100.00%
EPS 1.39 3.61 0.00 4.39 4.40 3.56 4.33 -19.74%
  YoY % -61.50% 0.00% 0.00% -0.23% 23.60% -17.78% -
  Horiz. % 32.10% 83.37% 0.00% 101.39% 101.62% 82.22% 100.00%
DPS 1.50 0.00 0.00 3.50 4.00 3.00 4.00 -17.29%
  YoY % 0.00% 0.00% 0.00% -12.50% 33.33% -25.00% -
  Horiz. % 37.50% 0.00% 0.00% 87.50% 100.00% 75.00% 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 83.08 98.70 - 100.78 103.95 101.19 97.93 -3.13%
  YoY % -15.83% 0.00% 0.00% -3.05% 2.73% 3.33% -
  Horiz. % 84.84% 100.79% 0.00% 102.91% 106.15% 103.33% 100.00%
EPS 1.38 3.60 0.00 4.37 4.38 3.55 4.32 -19.82%
  YoY % -61.67% 0.00% 0.00% -0.23% 23.38% -17.82% -
  Horiz. % 31.94% 83.33% 0.00% 101.16% 101.39% 82.18% 100.00%
DPS 1.49 0.00 0.00 3.49 3.99 2.99 3.99 -17.36%
  YoY % 0.00% 0.00% 0.00% -12.53% 33.44% -25.06% -
  Horiz. % 37.34% 0.00% 0.00% 87.47% 100.00% 74.94% 100.00%
NAPS 0.5966 0.5876 - 0.5883 0.5484 0.5482 0.5486 1.64%
  YoY % 1.53% 0.00% 0.00% 7.28% 0.04% -0.07% -
  Horiz. % 108.75% 107.11% 0.00% 107.24% 99.96% 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 2.53 2.32 0.00 2.24 2.17 2.89 3.19 -4.39%
  YoY % 9.05% 0.00% 0.00% 3.23% -24.91% -9.40% -
  Horiz. % 79.31% 72.73% 0.00% 70.22% 68.03% 90.60% 100.00%
P/EPS 151.75 63.66 0.00 51.53 51.39 82.30 72.29 15.43%
  YoY % 138.38% 0.00% 0.00% 0.27% -37.56% 13.85% -
  Horiz. % 209.92% 88.06% 0.00% 71.28% 71.09% 113.85% 100.00%
EY 0.66 1.57 0.00 1.94 1.95 1.22 1.38 -13.30%
  YoY % -57.96% 0.00% 0.00% -0.51% 59.84% -11.59% -
  Horiz. % 47.83% 113.77% 0.00% 140.58% 141.30% 88.41% 100.00%
DY 0.71 0.00 0.00 1.55 1.77 1.02 1.28 -10.78%
  YoY % 0.00% 0.00% 0.00% -12.43% 73.53% -20.31% -
  Horiz. % 55.47% 0.00% 0.00% 121.09% 138.28% 79.69% 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 2.39 2.37 0.00 2.34 2.01 2.94 3.49 -7.07%
  YoY % 0.84% 0.00% 0.00% 16.42% -31.63% -15.76% -
  Horiz. % 68.48% 67.91% 0.00% 67.05% 57.59% 84.24% 100.00%
P/EPS 143.84 65.05 0.00 54.04 47.76 83.71 79.21 12.24%
  YoY % 121.12% 0.00% 0.00% 13.15% -42.95% 5.68% -
  Horiz. % 181.59% 82.12% 0.00% 68.22% 60.30% 105.68% 100.00%
EY 0.70 1.54 0.00 1.85 2.09 1.19 1.26 -10.75%
  YoY % -54.55% 0.00% 0.00% -11.48% 75.63% -5.56% -
  Horiz. % 55.56% 122.22% 0.00% 146.83% 165.87% 94.44% 100.00%
DY 0.75 0.00 0.00 1.48 1.90 1.01 1.17 -8.25%
  YoY % 0.00% 0.00% 0.00% -22.11% 88.12% -13.68% -
  Horiz. % 64.10% 0.00% 0.00% 126.50% 162.39% 86.32% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS