Highlights

[BJCORP] QoQ Annualized Quarter Result on 2013-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     14.19%    YoY -     -75.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,212,746 7,585,890 8,078,384 7,376,047 7,117,442 7,142,344 7,216,444 8.98%
  QoQ % 8.26% -6.10% 9.52% 3.63% -0.35% -1.03% -
  Horiz. % 113.81% 105.12% 111.94% 102.21% 98.63% 98.97% 100.00%
PBT 792,740 863,282 1,044,168 575,262 574,436 667,890 660,836 12.86%
  QoQ % -8.17% -17.32% 81.51% 0.14% -13.99% 1.07% -
  Horiz. % 119.96% 130.63% 158.01% 87.05% 86.93% 101.07% 100.00%
Tax -392,704 -372,812 -408,684 -249,440 -258,785 -267,362 -273,696 27.13%
  QoQ % -5.34% 8.78% -63.84% 3.61% 3.21% 2.31% -
  Horiz. % 143.48% 136.21% 149.32% 91.14% 94.55% 97.69% 100.00%
NP 400,036 490,470 635,484 325,822 315,650 400,528 387,140 2.20%
  QoQ % -18.44% -22.82% 95.04% 3.22% -21.19% 3.46% -
  Horiz. % 103.33% 126.69% 164.15% 84.16% 81.53% 103.46% 100.00%
NP to SH 120,042 148,118 213,732 74,978 65,662 96,436 112,088 4.66%
  QoQ % -18.95% -30.70% 185.06% 14.19% -31.91% -13.96% -
  Horiz. % 107.10% 132.14% 190.68% 66.89% 58.58% 86.04% 100.00%
Tax Rate 49.54 % 43.19 % 39.14 % 43.36 % 45.05 % 40.03 % 41.42 % 12.64%
  QoQ % 14.70% 10.35% -9.73% -3.75% 12.54% -3.36% -
  Horiz. % 119.60% 104.27% 94.50% 104.68% 108.76% 96.64% 100.00%
Total Cost 7,812,710 7,095,420 7,442,900 7,050,225 6,801,792 6,741,816 6,829,304 9.36%
  QoQ % 10.11% -4.67% 5.57% 3.65% 0.89% -1.28% -
  Horiz. % 114.40% 103.90% 108.98% 103.23% 99.60% 98.72% 100.00%
Net Worth 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 5,603,955 4.15%
  QoQ % -0.71% -2.75% 14.39% 5.48% -5.86% -3.07% -
  Horiz. % 106.31% 107.07% 110.10% 96.25% 91.25% 96.93% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 42,352 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 56.49 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 5,603,955 4.15%
  QoQ % -0.71% -2.75% 14.39% 5.48% -5.86% -3.07% -
  Horiz. % 106.31% 107.07% 110.10% 96.25% 91.25% 96.93% 100.00%
NOSH 4,501,599 4,657,798 4,728,584 4,235,238 4,069,999 4,343,963 4,447,936 0.80%
  QoQ % -3.35% -1.50% 11.65% 4.06% -6.31% -2.34% -
  Horiz. % 101.21% 104.72% 106.31% 95.22% 91.50% 97.66% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.87 % 6.47 % 7.87 % 4.42 % 4.43 % 5.61 % 5.36 % -6.17%
  QoQ % -24.73% -17.79% 78.05% -0.23% -21.03% 4.66% -
  Horiz. % 90.86% 120.71% 146.83% 82.46% 82.65% 104.66% 100.00%
ROE 2.02 % 2.47 % 3.46 % 1.39 % 1.28 % 1.78 % 2.00 % 0.66%
  QoQ % -18.22% -28.61% 148.92% 8.59% -28.09% -11.00% -
  Horiz. % 101.00% 123.50% 173.00% 69.50% 64.00% 89.00% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 182.44 162.86 170.84 174.16 174.88 164.42 162.24 8.11%
  QoQ % 12.02% -4.67% -1.91% -0.41% 6.36% 1.34% -
  Horiz. % 112.45% 100.38% 105.30% 107.35% 107.79% 101.34% 100.00%
EPS 2.67 3.18 4.52 1.79 1.61 2.22 2.52 3.92%
  QoQ % -16.04% -29.65% 152.51% 11.18% -27.48% -11.90% -
  Horiz. % 105.95% 126.19% 179.37% 71.03% 63.89% 88.10% 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 1.3234 1.2882 1.3048 1.2735 1.2564 1.2505 1.2599 3.32%
  QoQ % 2.73% -1.27% 2.46% 1.36% 0.47% -0.75% -
  Horiz. % 105.04% 102.25% 103.56% 101.08% 99.72% 99.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 157.49 145.47 154.91 141.44 136.48 136.96 138.38 8.98%
  QoQ % 8.26% -6.09% 9.52% 3.63% -0.35% -1.03% -
  Horiz. % 113.81% 105.12% 111.95% 102.21% 98.63% 98.97% 100.00%
EPS 2.30 2.84 4.10 1.44 1.26 1.85 2.15 4.59%
  QoQ % -19.01% -30.73% 184.72% 14.29% -31.89% -13.95% -
  Horiz. % 106.98% 132.09% 190.70% 66.98% 58.60% 86.05% 100.00%
DPS 0.00 0.00 0.00 0.81 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 1.1424 1.1506 1.1831 1.0343 0.9806 1.0417 1.0746 4.15%
  QoQ % -0.71% -2.75% 14.39% 5.48% -5.87% -3.06% -
  Horiz. % 106.31% 107.07% 110.10% 96.25% 91.25% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.5100 0.5400 0.5800 0.5200 0.5350 0.6400 0.7300 -
P/RPS 0.28 0.33 0.34 0.30 0.31 0.39 0.45 -27.05%
  QoQ % -15.15% -2.94% 13.33% -3.23% -20.51% -13.33% -
  Horiz. % 62.22% 73.33% 75.56% 66.67% 68.89% 86.67% 100.00%
P/EPS 19.13 16.98 12.83 29.37 33.16 28.83 28.97 -24.11%
  QoQ % 12.66% 32.35% -56.32% -11.43% 15.02% -0.48% -
  Horiz. % 66.03% 58.61% 44.29% 101.38% 114.46% 99.52% 100.00%
EY 5.23 5.89 7.79 3.40 3.02 3.47 3.45 31.86%
  QoQ % -11.21% -24.39% 129.12% 12.58% -12.97% 0.58% -
  Horiz. % 151.59% 170.72% 225.80% 98.55% 87.54% 100.58% 100.00%
DY 0.00 0.00 0.00 1.92 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 0.39 0.42 0.44 0.41 0.43 0.51 0.58 -23.19%
  QoQ % -7.14% -4.55% 7.32% -4.65% -15.69% -12.07% -
  Horiz. % 67.24% 72.41% 75.86% 70.69% 74.14% 87.93% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 -
Price 0.5250 0.6000 0.5850 0.5850 0.5150 0.5600 0.6400 -
P/RPS 0.29 0.37 0.34 0.34 0.29 0.34 0.39 -17.88%
  QoQ % -21.62% 8.82% 0.00% 17.24% -14.71% -12.82% -
  Horiz. % 74.36% 94.87% 87.18% 87.18% 74.36% 87.18% 100.00%
P/EPS 19.69 18.87 12.94 33.04 31.92 25.23 25.40 -15.57%
  QoQ % 4.35% 45.83% -60.84% 3.51% 26.52% -0.67% -
  Horiz. % 77.52% 74.29% 50.94% 130.08% 125.67% 99.33% 100.00%
EY 5.08 5.30 7.73 3.03 3.13 3.96 3.94 18.41%
  QoQ % -4.15% -31.44% 155.12% -3.19% -20.96% 0.51% -
  Horiz. % 128.93% 134.52% 196.19% 76.90% 79.44% 100.51% 100.00%
DY 0.00 0.00 0.00 1.71 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 0.40 0.47 0.45 0.46 0.41 0.45 0.51 -14.92%
  QoQ % -14.89% 4.44% -2.17% 12.20% -8.89% -11.76% -
  Horiz. % 78.43% 92.16% 88.24% 90.20% 80.39% 88.24% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6250.00 
 KOTRA 1.900.00 
 UCREST 0.080.00 
 EITA 1.070.00 
 PUC 0.100.00 
 WILLOW 0.3950.00 
 EAH-WE 0.0050.00 
 IRIS 0.0950.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 

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
Partners & Brokers