Highlights

[BJTOTO] YoY TTM 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 -     64.04%    YoY -     -9.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 5,615,623 5,736,921 5,741,615 5,536,581 5,184,999 3,912,980 3,613,467 7.62%
  YoY % -2.11% -0.08% 3.70% 6.78% 32.51% 8.29% -
  Horiz. % 155.41% 158.76% 158.89% 153.22% 143.49% 108.29% 100.00%
PBT 387,292 414,537 417,719 424,470 514,827 516,729 585,613 -6.66%
  YoY % -6.57% -0.76% -1.59% -17.55% -0.37% -11.76% -
  Horiz. % 66.13% 70.79% 71.33% 72.48% 87.91% 88.24% 100.00%
Tax -137,357 -136,645 -135,767 -133,293 -152,229 -174,362 -171,680 -3.65%
  YoY % -0.52% -0.65% -1.86% 12.44% 12.69% -1.56% -
  Horiz. % 80.01% 79.59% 79.08% 77.64% 88.67% 101.56% 100.00%
NP 249,935 277,892 281,952 291,177 362,598 342,367 413,933 -8.06%
  YoY % -10.06% -1.44% -3.17% -19.70% 5.91% -17.29% -
  Horiz. % 60.38% 67.13% 68.12% 70.34% 87.60% 82.71% 100.00%
NP to SH 241,425 267,765 273,539 278,980 351,999 330,208 400,557 -8.09%
  YoY % -9.84% -2.11% -1.95% -20.74% 6.60% -17.56% -
  Horiz. % 60.27% 66.85% 68.29% 69.65% 87.88% 82.44% 100.00%
Tax Rate 35.47 % 32.96 % 32.50 % 31.40 % 29.57 % 33.74 % 29.32 % 3.22%
  YoY % 7.62% 1.42% 3.50% 6.19% -12.36% 15.08% -
  Horiz. % 120.98% 112.41% 110.85% 107.09% 100.85% 115.08% 100.00%
Total Cost 5,365,688 5,459,029 5,459,663 5,245,404 4,822,401 3,570,613 3,199,534 8.99%
  YoY % -1.71% -0.01% 4.08% 8.77% 35.06% 11.60% -
  Horiz. % 167.70% 170.62% 170.64% 163.94% 150.72% 111.60% 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 208,793 202,127 215,594 255,325 314,805 314,304 277,979 -4.66%
  YoY % 3.30% -6.25% -15.56% -18.89% 0.16% 13.07% -
  Horiz. % 75.11% 72.71% 77.56% 91.85% 113.25% 113.07% 100.00%
Div Payout % 86.48 % 75.49 % 78.82 % 91.52 % 89.43 % 95.18 % 69.40 % 3.73%
  YoY % 14.56% -4.22% -13.88% 2.34% -6.04% 37.15% -
  Horiz. % 124.61% 108.78% 113.57% 131.87% 128.86% 137.15% 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 4.45 % 4.84 % 4.91 % 5.26 % 6.99 % 8.75 % 11.46 % -14.58%
  YoY % -8.06% -1.43% -6.65% -24.75% -20.11% -23.65% -
  Horiz. % 38.83% 42.23% 42.84% 45.90% 60.99% 76.35% 100.00%
ROE 30.38 % 36.14 % 36.94 % 37.64 % 51.33 % 57.63 % 64.26 % -11.73%
  YoY % -15.94% -2.17% -1.86% -26.67% -10.93% -10.32% -
  Horiz. % 47.28% 56.24% 57.49% 58.57% 79.88% 89.68% 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 416.90 425.90 426.40 410.83 385.60 293.64 272.47 7.34%
  YoY % -2.11% -0.12% 3.79% 6.54% 31.32% 7.77% -
  Horiz. % 153.01% 156.31% 156.49% 150.78% 141.52% 107.77% 100.00%
EPS 17.92 19.88 20.31 20.70 26.18 24.78 30.20 -8.33%
  YoY % -9.86% -2.12% -1.88% -20.93% 5.65% -17.95% -
  Horiz. % 59.34% 65.83% 67.25% 68.54% 86.69% 82.05% 100.00%
DPS 15.50 15.00 16.00 19.00 23.50 23.50 21.00 -4.93%
  YoY % 3.33% -6.25% -15.79% -19.15% 0.00% 11.90% -
  Horiz. % 73.81% 71.43% 76.19% 90.48% 111.90% 111.90% 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 415.66 424.64 424.99 409.81 383.79 289.64 267.47 7.62%
  YoY % -2.11% -0.08% 3.70% 6.78% 32.51% 8.29% -
  Horiz. % 155.40% 158.76% 158.89% 153.22% 143.49% 108.29% 100.00%
EPS 17.87 19.82 20.25 20.65 26.05 24.44 29.65 -8.09%
  YoY % -9.84% -2.12% -1.94% -20.73% 6.59% -17.57% -
  Horiz. % 60.27% 66.85% 68.30% 69.65% 87.86% 82.43% 100.00%
DPS 15.45 14.96 15.96 18.90 23.30 23.26 20.58 -4.66%
  YoY % 3.28% -6.27% -15.56% -18.88% 0.17% 13.02% -
  Horiz. % 75.07% 72.69% 77.55% 91.84% 113.22% 113.02% 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 0.54 0.53 0.69 0.76 0.88 1.38 1.60 -16.55%
  YoY % 1.89% -23.19% -9.21% -13.64% -36.23% -13.75% -
  Horiz. % 33.75% 33.12% 43.12% 47.50% 55.00% 86.25% 100.00%
P/EPS 12.61 11.37 14.42 15.12 12.95 16.34 14.40 -2.19%
  YoY % 10.91% -21.15% -4.63% 16.76% -20.75% 13.47% -
  Horiz. % 87.57% 78.96% 100.14% 105.00% 89.93% 113.47% 100.00%
EY 7.93 8.80 6.93 6.61 7.72 6.12 6.94 2.25%
  YoY % -9.89% 26.98% 4.84% -14.38% 26.14% -11.82% -
  Horiz. % 114.27% 126.80% 99.86% 95.24% 111.24% 88.18% 100.00%
DY 6.86 6.64 5.46 6.07 6.93 5.80 4.83 6.02%
  YoY % 3.31% 21.61% -10.05% -12.41% 19.48% 20.08% -
  Horiz. % 142.03% 137.47% 113.04% 125.67% 143.48% 120.08% 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 0.57 0.49 0.70 0.83 0.87 1.34 1.55 -15.35%
  YoY % 16.33% -30.00% -15.66% -4.60% -35.07% -13.55% -
  Horiz. % 36.77% 31.61% 45.16% 53.55% 56.13% 86.45% 100.00%
P/EPS 13.22 10.56 14.67 16.57 12.84 15.86 13.94 -0.88%
  YoY % 25.19% -28.02% -11.47% 29.05% -19.04% 13.77% -
  Horiz. % 94.84% 75.75% 105.24% 118.87% 92.11% 113.77% 100.00%
EY 7.56 9.47 6.82 6.04 7.79 6.31 7.17 0.89%
  YoY % -20.17% 38.86% 12.91% -22.46% 23.45% -11.99% -
  Horiz. % 105.44% 132.08% 95.12% 84.24% 108.65% 88.01% 100.00%
DY 6.54 7.14 5.37 5.54 6.99 5.98 4.99 4.61%
  YoY % -8.40% 32.96% -3.07% -20.74% 16.89% 19.84% -
  Horiz. % 131.06% 143.09% 107.62% 111.02% 140.08% 119.84% 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.
 


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
 
 

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. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
3. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [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
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