Highlights

[BJCORP] QoQ Annualized Quarter Result on 2014-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 26-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     -18.95%    YoY -     82.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 10,122,160 9,940,120 8,729,027 8,212,746 7,585,890 8,078,384 7,376,047 23.42%
  QoQ % 1.83% 13.87% 6.29% 8.26% -6.10% 9.52% -
  Horiz. % 137.23% 134.76% 118.34% 111.34% 102.84% 109.52% 100.00%
PBT 1,256,512 801,200 523,866 792,740 863,282 1,044,168 575,262 68.11%
  QoQ % 56.83% 52.94% -33.92% -8.17% -17.32% 81.51% -
  Horiz. % 218.42% 139.28% 91.07% 137.81% 150.07% 181.51% 100.00%
Tax -435,428 -426,672 -395,967 -392,704 -372,812 -408,684 -249,440 44.83%
  QoQ % -2.05% -7.75% -0.83% -5.34% 8.78% -63.84% -
  Horiz. % 174.56% 171.05% 158.74% 157.43% 149.46% 163.84% 100.00%
NP 821,084 374,528 127,899 400,036 490,470 635,484 325,822 84.87%
  QoQ % 119.23% 192.83% -68.03% -18.44% -22.82% 95.04% -
  Horiz. % 252.00% 114.95% 39.25% 122.78% 150.53% 195.04% 100.00%
NP to SH 322,720 33,128 -148,920 120,042 148,118 213,732 74,978 163.90%
  QoQ % 874.16% 122.25% -224.06% -18.95% -30.70% 185.06% -
  Horiz. % 430.42% 44.18% -198.62% 160.10% 197.55% 285.06% 100.00%
Tax Rate 34.65 % 53.25 % 75.59 % 49.54 % 43.19 % 39.14 % 43.36 % -13.85%
  QoQ % -34.93% -29.55% 52.58% 14.70% 10.35% -9.73% -
  Horiz. % 79.91% 122.81% 174.33% 114.25% 99.61% 90.27% 100.00%
Total Cost 9,301,076 9,565,592 8,601,128 7,812,710 7,095,420 7,442,900 7,050,225 20.23%
  QoQ % -2.77% 11.21% 10.09% 10.11% -4.67% 5.57% -
  Horiz. % 131.93% 135.68% 122.00% 110.82% 100.64% 105.57% 100.00%
Net Worth 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 12.92%
  QoQ % 43.62% -35.08% 16.58% -0.71% -2.75% 14.39% -
  Horiz. % 120.06% 83.60% 128.76% 110.45% 111.25% 114.39% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 55,702 - - - 42,352 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.52% 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% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 12.92%
  QoQ % 43.62% -35.08% 16.58% -0.71% -2.75% 14.39% -
  Horiz. % 120.06% 83.60% 128.76% 110.45% 111.25% 114.39% 100.00%
NOSH 4,788,130 3,450,833 5,570,208 4,501,599 4,657,798 4,728,584 4,235,238 8.50%
  QoQ % 38.75% -38.05% 23.74% -3.35% -1.50% 11.65% -
  Horiz. % 113.05% 81.48% 131.52% 106.29% 109.98% 111.65% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 8.11 % 3.77 % 1.47 % 4.87 % 6.47 % 7.87 % 4.42 % 49.71%
  QoQ % 115.12% 156.46% -69.82% -24.73% -17.79% 78.05% -
  Horiz. % 183.48% 85.29% 33.26% 110.18% 146.38% 178.05% 100.00%
ROE 4.98 % 0.73 % -2.14 % 2.02 % 2.47 % 3.46 % 1.39 % 133.60%
  QoQ % 582.19% 134.11% -205.94% -18.22% -28.61% 148.92% -
  Horiz. % 358.27% 52.52% -153.96% 145.32% 177.70% 248.92% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 211.40 288.05 156.71 182.44 162.86 170.84 174.16 13.75%
  QoQ % -26.61% 83.81% -14.10% 12.02% -4.67% -1.91% -
  Horiz. % 121.38% 165.39% 89.98% 104.75% 93.51% 98.09% 100.00%
EPS 6.74 0.96 -2.65 2.67 3.18 4.52 1.79 141.45%
  QoQ % 602.08% 136.23% -199.25% -16.04% -29.65% 152.51% -
  Horiz. % 376.54% 53.63% -148.04% 149.16% 177.65% 252.51% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3524 1.3066 1.2468 1.3234 1.2882 1.3048 1.2735 4.08%
  QoQ % 3.51% 4.80% -5.79% 2.73% -1.27% 2.46% -
  Horiz. % 106.20% 102.60% 97.90% 103.92% 101.15% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 194.10 190.61 167.39 157.49 145.47 154.91 141.44 23.42%
  QoQ % 1.83% 13.87% 6.29% 8.26% -6.09% 9.52% -
  Horiz. % 137.23% 134.76% 118.35% 111.35% 102.85% 109.52% 100.00%
EPS 6.19 0.64 -2.86 2.30 2.84 4.10 1.44 163.67%
  QoQ % 867.19% 122.38% -224.35% -19.01% -30.73% 184.72% -
  Horiz. % 429.86% 44.44% -198.61% 159.72% 197.22% 284.72% 100.00%
DPS 0.00 0.00 1.07 0.00 0.00 0.00 0.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.10% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2417 0.8646 1.3317 1.1424 1.1506 1.1831 1.0343 12.92%
  QoQ % 43.62% -35.08% 16.57% -0.71% -2.75% 14.39% -
  Horiz. % 120.05% 83.59% 128.75% 110.45% 111.24% 114.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.5100 0.5050 0.5000 0.5100 0.5400 0.5800 0.5200 -
P/RPS 0.24 0.18 0.32 0.28 0.33 0.34 0.30 -13.79%
  QoQ % 33.33% -43.75% 14.29% -15.15% -2.94% 13.33% -
  Horiz. % 80.00% 60.00% 106.67% 93.33% 110.00% 113.33% 100.00%
P/EPS 7.57 52.60 -18.70 19.13 16.98 12.83 29.37 -59.40%
  QoQ % -85.61% 381.28% -197.75% 12.66% 32.35% -56.32% -
  Horiz. % 25.77% 179.09% -63.67% 65.13% 57.81% 43.68% 100.00%
EY 13.22 1.90 -5.35 5.23 5.89 7.79 3.40 146.66%
  QoQ % 595.79% 135.51% -202.29% -11.21% -24.39% 129.12% -
  Horiz. % 388.82% 55.88% -157.35% 153.82% 173.24% 229.12% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.39 0.40 0.39 0.42 0.44 0.41 -4.93%
  QoQ % -2.56% -2.50% 2.56% -7.14% -4.55% 7.32% -
  Horiz. % 92.68% 95.12% 97.56% 95.12% 102.44% 107.32% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 -
Price 0.3950 0.5850 0.5250 0.5250 0.6000 0.5850 0.5850 -
P/RPS 0.19 0.20 0.34 0.29 0.37 0.34 0.34 -32.08%
  QoQ % -5.00% -41.18% 17.24% -21.62% 8.82% 0.00% -
  Horiz. % 55.88% 58.82% 100.00% 85.29% 108.82% 100.00% 100.00%
P/EPS 5.86 60.94 -19.64 19.69 18.87 12.94 33.04 -68.33%
  QoQ % -90.38% 410.29% -199.75% 4.35% 45.83% -60.84% -
  Horiz. % 17.74% 184.44% -59.44% 59.59% 57.11% 39.16% 100.00%
EY 17.06 1.64 -5.09 5.08 5.30 7.73 3.03 215.49%
  QoQ % 940.24% 132.22% -200.20% -4.15% -31.44% 155.12% -
  Horiz. % 563.04% 54.13% -167.99% 167.66% 174.92% 255.12% 100.00%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.71 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.45 0.42 0.40 0.47 0.45 0.46 -26.41%
  QoQ % -35.56% 7.14% 5.00% -14.89% 4.44% -2.17% -
  Horiz. % 63.04% 97.83% 91.30% 86.96% 102.17% 97.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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