Company Description
Berjaya Sports Toto Berhad (BToto) is principally engaged in investment holding and provision of management services to its subsidiary companies. The Company, along with its subsidiaries, is principally engaged in the operations of Toto betting; leasing of online lottery equipment; manufacture and distribution of computerized lottery and voting systems; property investment and development, and investment holding. The Company operates in two segments: toto betting and leasing of lottery equipment, and others, which includes property investment and development, investment holding, and manufacture and distribution of computerized lottery and voting systems. On September 5, 2008, the Company incorporated a wholly owned subsidiary, Berjaya-ILTS Limited. In May 2009, the Company, through its subsidiary Berjaya Sports Toto (Cayman) Limited (BSTC), acquired 6.81% interest in Prime Gaming Philippines, Inc.
Company Info
Listing Date 1972-05-04
Market Capital (Capital Size) 5,890,491,113 (Very Large)
Par Value RM 0.10
Board Main
Sector Trading/Services
Major Industry Gaming
Sub Industry Diversified Business
Website http://www.berjaya.com/
My Analysis
Forecast P/E now (4.36-0.28)/0.3479 = 11.73 (Moderate)
Target Price 4.52+0.28 = 4.80 (PE 13.0, EPS 0.3479, DPS 0.28)
First Support Price 4.3
Second Support Price 4.2
Risk Rating LOW
Research House
Jupiter Target Price 4.7 (2012-06-07)
CIMB Target Price 5.3 (2012-09-19)
HwangDBS Target Price 4.3 (2012-09-19)
Maybank Target Price 5 (2012-09-19)
AMMB Target Price 4.7 (2012-10-01)
RHB Target Price 4.65 (2012-10-15)
Alliance Target Price 4.13 (2012-12-19)
HLG Target Price 4.73 (2012-12-19)
Public Target Price 4.65 (2012-12-19)
TA Target Price 5.05 (2012-12-19)
Kenanga Target Price 3.88 (2012-12-20)
OSK Target Price 5.01 (2012-12-27)
Accounting Ratio
Return on Equity 86.82%
Dividend Yield 6.42%
Operating Profit Margin 18.25%
Net Profit Margin 17.77%
Tax Rate 28.56%
Asset Turnover 2.4299
Net Asset Value Per Share 0.4
Net Tangible Asset per share -0.08
Price/Net Tangible Asset Per Share -55.87
Cash Per Share 0.34
Liquidity Current Ratio 1.0998
Liquidity Quick Ratio 1.0795
Liquidity Cash Ratio 0.8266
Gearing Debt to Equity Ratio 1.786
Gearing Debt to Asset Ratio 0.6256
Working capital per thousand Ringgit sale 1.5%
Days to sell the inventory 1
Days to collect the receivables 14
Days to pay the payables 42
Technical Analysis
SMA 10 4.343 (Uptrend)
SMA 20 4.349 (Uptrend 1 day)
SMA 50 4.325 (Uptrend)
SMA 100 4.294 (Uptrend)
SMA 200 4.198 (Uptrend)
MACD (26d/12d) -0.001188 ( 0.00184 )
Signal (9) 0.003162 ( 0.001087 )
MACD Histogram 0.004350 (Bearish trend 4 days)
Bolinger Upper Band 4.396
Bolinger Lower Band 4.302
My notes based on 2013 quarter 2 report (number in '000):-
- Higher revenue and pbt mainly attributed to strong sales from high jackpot in the Power Toto 6/55 game as well as having higher number of draws and higher lease rental income arising from the improved sales registered by the Philippine Charity Sweepstakes Office
- Estimate next 4Q eps after 2013 Q2 result announced = 0.1689*2*1.03 = 0.3479, estimate PE on current price 4.36 = 11.73(DPS 0.28)
- Estimate next 4Q eps after 2013 Q1 result announced = 201894*2*1.1/1322988 = 0.3357, estimate highest/lowest PE = 12.75/11.89 (DPS 0.27)
- Estimate next 4Q eps after 2012 Q4 result announced = 503173*0.8/1334972 = 0.3015, estimate highest/lowest PE = 13.83/13.03 (DPS 0.27)
- Estimate next 4Q eps after 2012 Q3 result announced = 527397*0.78/1336687 = 0.3078, estimate highest/lowest PE = 13.61/12.67 (DPS 0.27)
- Estimate next 4Q eps after 2012 Q2 result announced = (0.0689+0.079)*2*1.05 = 0.3106, estimate highest/lowest PE = 13.68/12.59 (DPS 0.25)
- Estimate next 4Q eps after 2012 Q1 result announced = (0.0689+0.0779)*2 = 0.2936, estimate highest/lowest PE = 14.2/13.15 (DPS 0.21)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.0779*4 = 0.3116, estimate highest/lowest PE = 13.83/12.2 (DPS 0.18)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0859+0.0487)*2*1.05 = 0.2827, estimate highest/lowest PE = 15.53/13.76 (DPS 0.18)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0487*4*1.05 = 0.2045, estimate highest/lowest PE = 21.27/18.97 (DPS 0.16)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.2889*0.8 = 0.2311, estimate highest/lowest PE = 17.83/17.05 (DPS 0.16)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.2889*0.9 = 0.26(10% drop), estimate highest/lowest PE = 16.19/14.58 (DPS 0.27)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0729*4 = 0.2916, estimate highest/lowest PE = 15.09/13.34 (DPS 0.27)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0762*4 = 0.3048, estimate highest/lowest PE = 13.65/12.53 (DPS 0.29)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0797*4 = 0.3188, estimate highest/lowest PE = 12.21/12.08 (DPS 0.29)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0854*4 = 0.3416, but this is too high, so use last 3 years average eps = (0.3268+0.276+0.2905)/3 = 0.2978, estimate highest/lowest PE = 16.66/13.26 (DPS 0.29)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0773*4 = 0.3092, estimate highest/lowest PE = 15.33/13.97 (DPS 0.26)
BJTOTO latest news (English)
BJTOTO latest news (Chinese)
Financial Quarter Summary Open in New Window
a_date year qrt h_price l_price div roe c_roe rev c_rev pbt c_pbt prof c_prof eps c_eps asset c_asset liab c_liab mino equi cfo cfi cff cash fcf net final share c_share m_cap date oper_m prof_m vat asset_t pe navps ntaps p/ntaps cps l_cur l_qui l_cash g_de g_da avg_w inv_d rec_d pay_d
2012-12-18 2013 2 N/A N/A 0.095 22.27% 44.16% 908705 1808614 161451 322326 112594 223281 0.0852 0.1689 1526081 602177 954669 547523 36870 571412 252448 31277 180949 412343 221171 40222 452565 1321882 1321882 5908812 2012-10-31 18.25% 17.77% 28.56% 2.4299 - 0.4 -0.08 -55.87 0.34 1.0998 1.0795 0.8266 1.786 0.6256 1.5% 1 14 42
2012-09-18 2013 1 4.55 4.26 0.065 21.89% 21.89% 899909 899909 160875 160875 110687 110687 0.0837 0.0837 1559936 639602 1006061 446664 34452 553875 146470 17752 17830 414308 128718 110888 525196 1322988 1322988 5807917 2012-07-31 16.55% 17.88% 28.68% 2.3474 - 0.39 -0.1 -43.9 0.4 1.432 1.4028 1.1758 1.9369 0.6449 5.3% 2 10 50
2012-06-18 2012 4 4.44 4.2 0.05 19.08% 84.03% 916126 3607766 132794 576625 91207 401724 0.0686 0.3009 1426757 503589 921168 364159 31399 505589 482425 21535 503861 451194 460890 42971 408223 1329714 1334972 5624690 2012-04-30 14.31% 14.50% 27.71% 2.5286 14.0567 0.36 -0.13 -32.54 0.31 1.3829 1.3442 1.1248 1.9426 0.6456 3.9% 2 8 41
2012-03-21 2012 3 4.46 4.17 0.06 23.58% 64.95% 983459 2691640 164939 443831 112740 310517 0.0844 0.2323 1455229 549615 927832 372095 25818 527397 378732 9686 377589 451421 369046 8543 442878 1335060 1336687 5874264 2012-01-31 17.32% 16.77% 30.53% 2.469 - 0.38 -0.11 -40.0 0.33 1.4771 1.4449 1.1943 1.8498 0.6376 4.9% 1 9 39
2011-12-12 2012 2 4.5 4.16 0.08 22.10% 41.37% 862371 1708181 148785 278892 105673 197777 0.0790 0.1479 1489763 586644 951334 395691 27584 538429 268902 7609 242415 452916 261293 18878 471794 1337500 1337500 5483750 2011-10-31 17.76% 17.25% 27.84% 2.323 - 0.38 -0.1 -41.0 0.35 1.4826 1.4552 1.1962 1.8623 0.6386 5.5% 1 11 46
2011-09-21 2012 1 4.38 4.07 0.08 19.26% 19.26% 845810 845810 130107 130107 92104 92104 0.0689 0.0689 1455515 556254 921870 366382 26277 533645 118185 1976 134160 450788 120161 13999 436789 1337500 1337500 5818125 2011-07-31 15.92% 15.38% 27.93% 2.3662 - 0.38 -0.1 -43.5 0.33 1.5182 1.4975 1.1942 1.817 0.6334 5.5% 1 12 42
2011-06-20 2011 4 4.49 3.98 0.03 22.43% 74.93% 901308 3433659 148078 505909 104185 348098 0.0779 0.2603 1446308 545072 968217 412729 23723 478091 392277 9366 189240 256208 382911 193671 449879 1337500 1337500 6045500 2011-04-30 17.28% 16.43% 28.72% 2.3741 17.3672 0.34 -0.14 -32.29 0.34 1.3207 1.3063 1.0936 2.1309 0.6694 3.9% 1 9 49
2011-03-15 2011 3 4.57 4.07 0.06 24.73% 52.51% 851166 2532351 161493 357831 114875 243913 0.0859 0.1824 1328533 475816 881663 326862 22291 446870 266413 8781 186339 256646 257632 71293 327939 1337500 1337500 5470375 2011-01-31 19.60% 18.97% 27.11% 2.5522 - 0.32 -0.16 -25.56 0.25 1.4557 1.4339 1.015 2.0766 0.6636 4.4% 1 15 39
2010-12-10 2011 2 4.51 4.04 0.04 14.01% 27.78% 845790 1681185 97740 196338 65082 129038 0.0487 0.0965 1275590 422835 888976 334147 19219 386614 126071 6842 119030 257006 119229 199 257205 1337500 1337500 5523875 2010-10-31 12.21% 11.56% 31.24% 2.6578 - 0.27 -0.21 -19.67 0.2 1.2654 1.2444 0.7813 2.4197 0.6969 2.6% 1 16 39
2010-09-20 2011 1 4.28 4.1 0.08 13.77% 13.77% 835395 835395 98598 98598 63956 63956 0.0478 0.0478 1285231 437254 866708 361999 15891 418523 112932 5633 64610 257150 107299 42689 299839 1337500 1337500 5497125 2010-07-31 13.24% 11.80% 33.82% 2.6466 - 0.3 -0.18 -22.83 0.23 1.2079 1.1845 0.8415 2.1526 0.6744 2.2% 1 13 42
2010-06-18 2010 4 4.48 4.06 0.08 16.21% 76.87% 858294 3392810 117321 548188 80895 383504 0.0612 0.2902 1231584 380302 767033 457391 15074 464551 449161 107675 311601 227577 341486 29885 257462 1321318 1321318 5853438 2010-04-30 14.10% 13.67% 29.18% 2.7544 15.263 0.34 -0.15 -29.53 0.2 0.8315 0.8129 0.5751 1.7065 0.6228 -2.3% 1 11 36
2010-03-15 2010 3 4.67 4.16 - 19.61% 60.30% 850759 2534029 139259 428834 97851 300847 0.0729 0.2286 1249223 405734 865714 520723 12521 383509 346970 89077 235881 229447 257893 22012 251459 1341727 1316100 5863346 2010-01-31 17.08% 16.37% 29.15% 2.7252 - 0.28 -0.21 -20.81 0.19 0.7792 0.7647 0.4909 2.3335 0.693 -3.4% 1 15 34
2009-12-10 2010 2 4.45 4.11 - 20.55% 40.69% 857105 1683270 147437 289575 102544 202996 0.0762 0.1558 1197812 361589 881897 536870 10624 315915 223356 31112 154263 228830 192244 37981 266811 1345698 1303286 5651931 2009-10-31 17.95% 17.20% 29.95% 3.0149 - 0.23 -0.26 -16.15 0.2 0.6735 0.6582 0.497 2.8887 0.7363 -4.9% 1 7 28
2009-09-09 2010 1 4.5 4.14 0.19 20.13% 20.13% 826165 826165 142138 142138 100452 100452 0.0797 0.0797 1123566 283383 907384 507267 9784 216182 120824 32677 92396 230263 88147 4249 226014 1260875 1260875 5446980 2009-07-31 17.17% 17.20% 28.67% 3.2895 - 0.16 -0.35 -12.34 0.18 0.5586 0.5421 0.4517 4.3963 0.8076 -6.1% 1 4 28
2009-06-15 2009 4 5.35 4.24 0.11 30.30% 115.98% 870333 3695686 150813 585328 107249 410493 0.0854 0.3268 1114474 303301 615568 451156 15959 498906 490282 35660 354700 130553 454622 99922 230475 1256000 1256000 6229760 2009-04-30 17.78% 17.33% 27.18% 3.3161 15.1763 0.38 -0.11 -45.09 0.19 0.6723 0.6557 0.5251 1.2746 0.5523 -4.0% 1 5 33
2009-03-16 2009 3 5.05 4.56 0.05 27.44% 85.68% 1057663 2825353 141420 434515 97112 303244 0.0773 0.2414 1125776 313563 675203 496922 15790 450573 382341 21706 278059 133212 360635 82576 215788 1256000 1256000 5878080 2009-01-30 13.43% 13.37% 30.38% 3.2797 - 0.35 -0.15 -31.2 0.17 0.631 0.6159 0.437 1.553 0.5998 -5.0% 1 8 29
2008-12-12 2009 2 4.82 4.5 0.07 32.14% 58.24% 941788 1767690 162396 293095 113742 206132 0.0906 0.1641 1058567 258720 641701 430098 16525 416866 304050 9470 243277 129626 294580 51303 180929 1256000 1256000 5702240 2008-10-31 17.88% 17.24% 28.57% 3.3026 - 0.32 -0.17 -26.71 0.15 0.6015 0.5832 0.4238 1.6029 0.6062 -4.9% 1 5 32
2008-09-08 2009 1 4.8 4.04 0.06 26.10% 26.10% 825902 825902 130699 130699 92390 92390 0.0736 0.0736 1039729 236282 682498 438328 20368 357231 100836 5147 69825 126122 95689 25864 151986 1256000 1256000 5752480 2008-07-31 16.08% 15.83% 28.10% 3.2188 - 0.27 -0.22 -20.82 0.12 0.5391 0.5179 0.3496 2.026 0.6564 -6.0% 1 6 37
2008-06-18 2008 4 4.94 4.4 0.09 14.18% 81.38% 866831 3277797 93929 502627 60762 348663 0.0483 0.2760 1024188 220889 670268 369113 23244 353920 344898 72806 537956 246720 417704 120252 126468 1256858 1263438 6183741 2008-04-30 11.39% 10.84% 29.89% 3.2004 17.8284 0.26 -0.23 -21.39 0.1 0.5984 0.5772 0.3467 2.027 0.6544 -4.5% 1 8 32
2008-03-05 2008 3 5.3 4.66 0.08 22.91% 67.19% 861477 2410946 148054 408698 98158 287901 0.0779 0.2275 1078717 273986 696745 373320 19834 381972 298160 81549 447246 248307 379709 67537 180770 1260824 1265584 6178037 2008-01-31 17.87% 17.19% 32.16% 3.0039 - 0.29 -0.2 -24.5 0.14 0.7339 0.7047 0.4842 1.924 0.6459 -3.1% 1 8 28
2007-12-07 2008 2 5.5 4.8 0.08 20.88% 44.28% 792471 1549469 119206 260644 89470 189743 0.0709 0.1496 1089460 289425 721015 371028 14792 368445 182737 83354 330427 247483 266091 64336 183147 1261574 1267964 6370948 2007-10-31 15.39% 15.04% 23.72% 2.8912 - 0.28 -0.21 -24.05 0.15 0.7801 0.748 0.4936 2.0388 0.6618 -2.6% 2 9 26
2007-09-10 2008 1 5.15 4.8 0.1 24.07% 23.40% 756998 756998 141438 141438 103129 100273 0.0809 0.0787 1241120 441504 852002 470256 12467 389118 146828 83695 111557 247574 230523 118966 366540 1274380 1274380 6346412 2007-07-31 18.55% 18.68% 25.96% 1.8994 - 0.3 -0.19 -26.21 0.29 0.9389 0.9162 0.7822 2.262 0.6865 -1.2% 2 9 56
2007-06-28 2007 4 N/A N/A 0.075 N/A N/A 829361 3035288 149001 545332 92094 375687 0.0719 0.2905 1213235 420398 784771 373958 10179 428464 464836 459781 1336640 658883 924617 412023 246860 1280530 1293140 5736774 2007-04-30 18.41% 17.97% 37.99% 1.3191 15.4205 0.32 -0.15 -29.87 0.2 1.1242 1.0967 0.6837 1.8762 0.6468 2.9% 3 33 58
2007-03-07 2007 3 N/A N/A 0.125 N/A N/A 770981 2204995 152039 396660 117338 284352 0.0906 0.2196 1342061 558974 808275 364115 13124 533786 352463 467225 1119363 659826 819688 299675 360151 1294730 1294730 5981652 2007-01-31 19.78% 19.72% 22.48% 0.5745 - 0.4 -0.07 -66.0 0.29 1.5352 1.5056 1.0355 1.5524 0.6023 25.3% 6 77 138
Financial Quarter Balance Sheet Open in New Window
year qrt Deferred tax assets (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Investment properties (A-0) Other investments (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Amount due from associated companies (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Current tax assets (A-1) Deposits with licensed banks (A-1) Inventories (A-1) Other investments (A-1) Other receivables (A-1) Commercial papers and medium term notes (L-0) Deferred income (L-0) Deferred liabilities (L-0) Deferred tax liabilities (L-0) Loans & borrowings (L-0) Other liabilities (L-0) Provisions (L-0) Retirement benefits obligations (L-0) Amount due to associated companies (L-1) Current tax liabilities (L-1) Dividend payable (L-1) Loans & borrowings (L-1) Medium term notes (L-1) Other payables (L-1) Provisions (L-1) Minority interest (M-1)
2013 2 15291 644675 3822 96598 37871 - 125647 - 452565 - 72 - 11147 - 138393 400000 - - 4380 - 647 - 2119 - 39678 - - 150000 357225 620 36870
2013 1 13203 645213 4244 96598 30257 - 130819 - 525196 - 158 - 13033 - 101215 550000 - - 4412 - 2912 - 2073 - 30636 - - - 415445 583 34452
2012 4 11417 643857 6379 92236 38140 - 131139 - 408847 4781 136 - 14082 759 74984 550000 - - 4412 - 694 - 1903 - 26221 - - - 337425 513 31399
2012 3 10820 643627 4839 87168 30659 - 128501 - 442878 - 155 - 11978 1526 93078 550000 - - 3095 - 706 - 1936 - 49821 - - - 321828 446 25818
2012 2 10718 643999 2284 87168 26442 - 132508 - 471794 - 58 - 10841 1535 102416 550000 - - 3095 - 733 - 1815 - 38285 - - - 357326 80 27584
2012 1 10700 643155 2230 80776 28882 - 133518 - 436789 - 57 - 7579 738 111091 550000 - - 3065 - 801 - 1622 - 32162 - - - 334149 71 26277
2011 4 8820 642757 2238 80776 30745 - 135900 - 449897 - 61 - 5919 1483 87712 550000 - - 3065 - 867 - 1556 - 23475 - - - 389162 92 23723
2011 3 7813 643037 3144 78593 28343 - 91787 - 327939 - 81 - 7133 3821 136842 550000 13 - 2129 - 930 - 1729 - 21553 - - - 305220 89 22291
2011 2 7055 644138 3205 78551 25113 - 94693 - 257205 889 5991 - 7027 3879 147844 550000 25 - 2129 - 1005 - 1670 - 27072 - - - 307022 53 19219
2011 1 10331 643323 3284 74231 23112 - 93696 - 299839 1100 5998 - 8480 4784 117053 - 39 - 2129 500000 1052 - 1489 - 35084 - - - 326803 112 15891
2010 4 9674 643986 3571 74231 23119 - 96701 - 257462 1100 5999 - 8476 5566 101699 - - - 2129 305000 1111 - 1402 - 34227 - 145000 - 278030 134 15074
2010 3 8813 644907 171 73606 20088 2677 93227 - 251459 - 6005 - 7561 4155 136554 - - 36882 1710 305000 - - 1399 - 46338 - 215000 - 259306 79 12521
2010 2 6502 644170 164 73606 16214 2686 92881 - 266811 - 14775 - 8241 - 71762 - - 36891 1710 305000 - - 1426 - 60239 - 247500 - 229015 116 10624
2010 1 6523 645056 164 73166 16033 2696 96545 - 226014 - 8445 - 8394 3135 37395 - - 37772 1710 359247 - - 1388 - 44714 - 225753 - 236677 123 9784
2009 4 5214 618358 164 73166 13204 2705 98362 - 230475 - 8443 - 7471 6429 50483 - - 37147 1710 124247 - - 1308 - 36159 - 138439 - 276483 75 15959
2009 3 4236 619955 165 73552 12986 2715 98604 - 215788 - 12440 - 7525 1390 76420 - - 35148 1917 140000 - - 1216 - 50940 65940 130000 - 249948 94 15790
2009 2 786 618341 165 73552 10751 2724 93528 - 180929 - 18920 - 7873 1350 49648 - - 35018 2991 172500 - - 1094 - 41015 - 127500 - 261388 195 16525
2009 1 847 618222 165 73552 13956 2734 93971 - 151986 - 18878 - 9267 1237 54914 - - 35132 2991 205000 - - 1047 - 25855 - 125000 - 286178 1295 20368
2008 4 858 618425 165 71205 14993 2743 94910 - - - 16627 126173 7832 1794 68463 - - 34992 2473 262686 - - 1004 - 25674 - 97314 - 244785 1340 23244
2008 3 1779 620518 165 68344 16104 2790 95031 - - - 14182 180770 10896 - 68138 - - 50688 1717 270000 - 1020 - - 47307 - 120000 - 205618 395 19834
2008 2 1405 619250 165 68344 18127 - 92744 - - - 14359 183147 11914 - 80005 - - 47350 1717 300000 - 920 - - 66456 - 117500 - 186855 217 14792
2008 1 1402 619162 165 68344 17316 - 93227 - - - 7779 366540 10634 1284 55267 - - 47482 3400 330000 - 864 - 134 63809 - 115000 - 290707 606 12467
2007 4 1468 617810 165 68031 13231 - 92132 75056 - 1062 10444 246860 10284 8811 67881 - - 46639 3400 360000 - 774 - 605 54673 - 112500 - 205348 832 10179
2007 3 407 608087 167 67927 14282 - 92217 93924 22318 - 7910 337833 10761 16898 69330 - - 46391 5069 390000 - 2700 - 47 20424 - 110000 - 233644 - 13124
Financial Quarter Income Statement Open in New Window
year qrt Revenue Income tax expense Finance/interest costs Administrative/Operating expenses Minority interest Share of profit/ (loss) of associates Investment gain/loss Management expenses for investment
2013 2 908705 46103 7759 742860 2754 684 4049 -
2013 1 899909 46146 7629 750998 4042 2330 21923 -
2012 4 916126 36796 7395 785045 4791 363 9471 0
2012 3 983459 50354 7598 813156 1845 100 3506 1172
2012 2 862371 41426 7712 709231 1686 54 3303 -
2012 1 845810 36344 7661 711180 1659 8 3146 -
2011 4 901308 42533 7467 745584 1360 908 729 -
2011 3 851166 43781 7713 684321 2837 59 2420 -
2011 2 845790 30532 7246 742524 2126 78 1798 -
2011 1 835395 33341 13449 724749 1301 288 1689 -
2010 4 858294 34238 6711 737271 2188 12 3021 -
2010 3 850759 40597 7296 705422 811 - 1218 -
2010 2 857105 44151 7926 703227 742 - 1485 -
2010 1 826165 40754 3455 684315 932 - 3743 -
2009 4 870333 40995 3440 715546 2569 1 533 -
2009 3 1057663 42960 3861 915659 1348 - 3277 -
2009 2 941788 46393 4211 773362 2261 - 1819 -
2009 1 825902 36720 4599 693108 1589 - 2504 -
2008 4 866831 28079 5052 768056 5088 - 206 -
2008 3 861477 47608 5570 707562 2288 - 291 -
2008 2 792471 28281 6089 670490 1455 - 3314 -
2008 1 756998 36720 5719 616575 1589 - 6734 -
2007 4 829361 56601 6711 676648 306 0 2999 -
2007 3 770981 34185 6790 618466 516 - 6314 -
Financial Quarter Segments Revenue
year qrt Others Toto betting and leasing of lottery equipment
2013 2 9231 899474
2013 1 8217 891692
2012 4 23780 892346
2012 3 13372 970087
2012 2 6270 856101
2012 1 5618 840192
2011 4 5207 896101
2011 3 6557 844609
2011 2 6757 839033
2011 1 6080 829315
2010 4 10312 847982
2010 3 3060 847699
2010 2 2466 854639
2010 1 2338 823827
2009 4 3489 866844
2009 3 2703 1054960
2009 2 5037 936751
2009 1 4334 821568
2008 4 17630 849201
2008 3 3224 858253
2008 2 3247 789224
2008 1 3417 753581
2007 4 810 828551
2007 3 556 770425
Financial Quarter Segments Profit
year qrt Others Toto betting and leasing of lottery equipment
2013 2 1848 171117
2013 1 1159 152974
2012 4 1952 136366
2012 3 651 174388
2012 2 2433 158681
2012 1 2485 139902
2011 4 2726 161594
2011 3 1378 171035
2011 2 873 107002
2011 1 2115 114870
2010 4 1953 121451
2010 3 3399 151892
2010 2 5947 162789
2010 1 2634 148934
2009 4 2933 160150
2009 3 4072 148561
2009 2 463 170246
2009 1 1903 136857
2008 4 7665 93465
2008 3 1857 158083
2008 2 2058 126213
2008 1 1440 143827
2007 4 10258 164441
2007 3 456 154243
Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables
CURRENT
● CHANGES IN SHAREHOLDING
● ANNUAL REPORTS
HISTORICAL
● CHANGES IN SHAREHOLDING
ARCHIVES
● CHANGES IN SHAREHOLDING
No comments:
Post a Comment