Highlights

[BJCORP] QoQ Annualized Quarter Result on 2012-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     -24.33%    YoY -     -11.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 7,117,442 7,142,344 7,216,444 7,055,417 7,057,244 6,971,840 7,151,028 -0.31%
  QoQ % -0.35% -1.03% 2.28% -0.03% 1.22% -2.51% -
  Horiz. % 99.53% 99.88% 100.91% 98.66% 98.69% 97.49% 100.00%
PBT 574,436 667,890 660,836 849,197 924,306 1,115,934 1,561,588 -48.50%
  QoQ % -13.99% 1.07% -22.18% -8.13% -17.17% -28.54% -
  Horiz. % 36.79% 42.77% 42.32% 54.38% 59.19% 71.46% 100.00%
Tax -258,785 -267,362 -273,696 -249,703 -236,776 -262,942 -189,280 23.07%
  QoQ % 3.21% 2.31% -9.61% -5.46% 9.95% -38.92% -
  Horiz. % 136.72% 141.25% 144.60% 131.92% 125.09% 138.92% 100.00%
NP 315,650 400,528 387,140 599,494 687,530 852,992 1,372,308 -62.29%
  QoQ % -21.19% 3.46% -35.42% -12.80% -19.40% -37.84% -
  Horiz. % 23.00% 29.19% 28.21% 43.69% 50.10% 62.16% 100.00%
NP to SH 65,662 96,436 112,088 311,571 411,765 587,088 1,082,340 -84.43%
  QoQ % -31.91% -13.96% -64.02% -24.33% -29.86% -45.76% -
  Horiz. % 6.07% 8.91% 10.36% 28.79% 38.04% 54.24% 100.00%
Tax Rate 45.05 % 40.03 % 41.42 % 29.40 % 25.62 % 23.56 % 12.12 % 139.00%
  QoQ % 12.54% -3.36% 40.88% 14.75% 8.74% 94.39% -
  Horiz. % 371.70% 330.28% 341.75% 242.57% 211.39% 194.39% 100.00%
Total Cost 6,801,792 6,741,816 6,829,304 6,455,923 6,369,713 6,118,848 5,778,720 11.42%
  QoQ % 0.89% -1.28% 5.78% 1.35% 4.10% 5.89% -
  Horiz. % 117.70% 116.67% 118.18% 111.72% 110.23% 105.89% 100.00%
Net Worth 5,113,547 5,432,126 5,603,955 5,590,347 6,328,482 6,297,415 6,362,025 -13.50%
  QoQ % -5.86% -3.07% 0.24% -11.66% 0.49% -1.02% -
  Horiz. % 80.38% 85.38% 88.08% 87.87% 99.47% 98.98% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - 44,001 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 14.12 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 5,113,547 5,432,126 5,603,955 5,590,347 6,328,482 6,297,415 6,362,025 -13.50%
  QoQ % -5.86% -3.07% 0.24% -11.66% 0.49% -1.02% -
  Horiz. % 80.38% 85.38% 88.08% 87.87% 99.47% 98.98% 100.00%
NOSH 4,069,999 4,343,963 4,447,936 4,400,116 4,380,481 4,374,724 4,371,324 -4.63%
  QoQ % -6.31% -2.34% 1.09% 0.45% 0.13% 0.08% -
  Horiz. % 93.11% 99.37% 101.75% 100.66% 100.21% 100.08% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.43 % 5.61 % 5.36 % 8.50 % 9.74 % 12.23 % 19.19 % -62.20%
  QoQ % -21.03% 4.66% -36.94% -12.73% -20.36% -36.27% -
  Horiz. % 23.08% 29.23% 27.93% 44.29% 50.76% 63.73% 100.00%
ROE 1.28 % 1.78 % 2.00 % 5.57 % 6.51 % 9.32 % 17.01 % -82.04%
  QoQ % -28.09% -11.00% -64.09% -14.44% -30.15% -45.21% -
  Horiz. % 7.52% 10.46% 11.76% 32.75% 38.27% 54.79% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 174.88 164.42 162.24 160.35 161.11 159.37 163.59 4.53%
  QoQ % 6.36% 1.34% 1.18% -0.47% 1.09% -2.58% -
  Horiz. % 106.90% 100.51% 99.17% 98.02% 98.48% 97.42% 100.00%
EPS 1.61 2.22 2.52 7.09 9.40 13.42 24.76 -83.70%
  QoQ % -27.48% -11.90% -64.46% -24.57% -29.96% -45.80% -
  Horiz. % 6.50% 8.97% 10.18% 28.63% 37.96% 54.20% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2564 1.2505 1.2599 1.2705 1.4447 1.4395 1.4554 -9.30%
  QoQ % 0.47% -0.75% -0.83% -12.06% 0.36% -1.09% -
  Horiz. % 86.33% 85.92% 86.57% 87.30% 99.26% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 136.48 136.96 138.38 135.29 135.33 133.69 137.13 -0.31%
  QoQ % -0.35% -1.03% 2.28% -0.03% 1.23% -2.51% -
  Horiz. % 99.53% 99.88% 100.91% 98.66% 98.69% 97.49% 100.00%
EPS 1.26 1.85 2.15 5.97 7.90 11.26 20.75 -84.42%
  QoQ % -31.89% -13.95% -63.99% -24.43% -29.84% -45.73% -
  Horiz. % 6.07% 8.92% 10.36% 28.77% 38.07% 54.27% 100.00%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9806 1.0417 1.0746 1.0720 1.2135 1.2076 1.2200 -13.49%
  QoQ % -5.87% -3.06% 0.24% -11.66% 0.49% -1.02% -
  Horiz. % 80.38% 85.39% 88.08% 87.87% 99.47% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.5350 0.6400 0.7300 0.8000 0.9500 1.0400 1.1900 -
P/RPS 0.31 0.39 0.45 0.50 0.59 0.65 0.73 -43.36%
  QoQ % -20.51% -13.33% -10.00% -15.25% -9.23% -10.96% -
  Horiz. % 42.47% 53.42% 61.64% 68.49% 80.82% 89.04% 100.00%
P/EPS 33.16 28.83 28.97 11.30 10.11 7.75 4.81 260.11%
  QoQ % 15.02% -0.48% 156.37% 11.77% 30.45% 61.12% -
  Horiz. % 689.40% 599.38% 602.29% 234.93% 210.19% 161.12% 100.00%
EY 3.02 3.47 3.45 8.85 9.89 12.90 20.81 -72.22%
  QoQ % -12.97% 0.58% -61.02% -10.52% -23.33% -38.01% -
  Horiz. % 14.51% 16.67% 16.58% 42.53% 47.53% 61.99% 100.00%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.51 0.58 0.63 0.66 0.72 0.82 -34.84%
  QoQ % -15.69% -12.07% -7.94% -4.55% -8.33% -12.20% -
  Horiz. % 52.44% 62.20% 70.73% 76.83% 80.49% 87.80% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 -
Price 0.5150 0.5600 0.6400 0.7800 0.9300 0.9500 0.9600 -
P/RPS 0.29 0.34 0.39 0.49 0.58 0.60 0.59 -37.58%
  QoQ % -14.71% -12.82% -20.41% -15.52% -3.33% 1.69% -
  Horiz. % 49.15% 57.63% 66.10% 83.05% 98.31% 101.69% 100.00%
P/EPS 31.92 25.23 25.40 11.02 9.89 7.08 3.88 304.93%
  QoQ % 26.52% -0.67% 130.49% 11.43% 39.69% 82.47% -
  Horiz. % 822.68% 650.26% 654.64% 284.02% 254.90% 182.47% 100.00%
EY 3.13 3.96 3.94 9.08 10.11 14.13 25.79 -75.33%
  QoQ % -20.96% 0.51% -56.61% -10.19% -28.45% -45.21% -
  Horiz. % 12.14% 15.35% 15.28% 35.21% 39.20% 54.79% 100.00%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.41 0.45 0.51 0.61 0.64 0.66 0.66 -27.09%
  QoQ % -8.89% -11.76% -16.39% -4.69% -3.03% 0.00% -
  Horiz. % 62.12% 68.18% 77.27% 92.42% 96.97% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS