Highlights

[BJCORP] QoQ Cumulative 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 -     0.89%    YoY -     -11.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,338,082 3,571,172 1,804,111 7,055,417 5,292,933 3,485,920 1,787,757 106.67%
  QoQ % 49.48% 97.95% -74.43% 33.30% 51.84% 94.99% -
  Horiz. % 298.59% 199.76% 100.91% 394.65% 296.07% 194.99% 100.00%
PBT 430,827 333,945 165,209 849,197 693,230 557,967 390,397 6.76%
  QoQ % 29.01% 102.13% -80.55% 22.50% 24.24% 42.92% -
  Horiz. % 110.36% 85.54% 42.32% 217.52% 177.57% 142.92% 100.00%
Tax -194,089 -133,681 -68,424 -249,703 -177,582 -131,471 -47,320 155.14%
  QoQ % -45.19% -95.37% 72.60% -40.61% -35.07% -177.83% -
  Horiz. % 410.16% 282.50% 144.60% 527.69% 375.28% 277.83% 100.00%
NP 236,738 200,264 96,785 599,494 515,648 426,496 343,077 -21.82%
  QoQ % 18.21% 106.92% -83.86% 16.26% 20.90% 24.31% -
  Horiz. % 69.00% 58.37% 28.21% 174.74% 150.30% 124.31% 100.00%
NP to SH 49,247 48,218 28,022 311,571 308,824 293,544 270,585 -67.72%
  QoQ % 2.13% 72.07% -91.01% 0.89% 5.21% 8.48% -
  Horiz. % 18.20% 17.82% 10.36% 115.15% 114.13% 108.48% 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 5,101,344 3,370,908 1,707,326 6,455,923 4,777,285 3,059,424 1,444,680 131.00%
  QoQ % 51.33% 97.44% -73.55% 35.14% 56.15% 111.77% -
  Horiz. % 353.11% 233.33% 118.18% 446.88% 330.68% 211.77% 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 4,380,482 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 0.96 % 0.89 % 0.50 % 5.57 % 4.88 % 4.66 % 4.25 % -62.74%
  QoQ % 7.87% 78.00% -91.02% 14.14% 4.72% 9.65% -
  Horiz. % 22.59% 20.94% 11.76% 131.06% 114.82% 109.65% 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 131.16 82.21 40.56 160.35 120.83 79.68 40.90 116.70%
  QoQ % 59.54% 102.69% -74.71% 32.71% 51.64% 94.82% -
  Horiz. % 320.68% 201.00% 99.17% 392.05% 295.43% 194.82% 100.00%
EPS 1.21 1.11 0.63 7.09 7.05 6.71 6.19 -66.15%
  QoQ % 9.01% 76.19% -91.11% 0.57% 5.07% 8.40% -
  Horiz. % 19.55% 17.93% 10.18% 114.54% 113.89% 108.40% 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 102.36 68.48 34.60 135.29 101.50 66.85 34.28 106.67%
  QoQ % 49.47% 97.92% -74.43% 33.29% 51.83% 95.01% -
  Horiz. % 298.60% 199.77% 100.93% 394.66% 296.09% 195.01% 100.00%
EPS 0.94 0.92 0.54 5.97 5.92 5.63 5.19 -67.82%
  QoQ % 2.17% 70.37% -90.95% 0.84% 5.15% 8.48% -
  Horiz. % 18.11% 17.73% 10.40% 115.03% 114.07% 108.48% 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 0.41 0.78 1.80 0.50 0.79 1.31 2.91 -72.76%
  QoQ % -47.44% -56.67% 260.00% -36.71% -39.69% -54.98% -
  Horiz. % 14.09% 26.80% 61.86% 17.18% 27.15% 45.02% 100.00%
P/EPS 44.21 57.66 115.87 11.30 13.48 15.50 19.22 73.81%
  QoQ % -23.33% -50.24% 925.40% -16.17% -13.03% -19.35% -
  Horiz. % 230.02% 300.00% 602.86% 58.79% 70.14% 80.65% 100.00%
EY 2.26 1.73 0.86 8.85 7.42 6.45 5.20 -42.48%
  QoQ % 30.64% 101.16% -90.28% 19.27% 15.04% 24.04% -
  Horiz. % 43.46% 33.27% 16.54% 170.19% 142.69% 124.04% 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 0.39 0.68 1.58 0.49 0.77 1.19 2.35 -69.64%
  QoQ % -42.65% -56.96% 222.45% -36.36% -35.29% -49.36% -
  Horiz. % 16.60% 28.94% 67.23% 20.85% 32.77% 50.64% 100.00%
P/EPS 42.56 50.45 101.59 11.02 13.19 14.16 15.51 95.40%
  QoQ % -15.64% -50.34% 821.87% -16.45% -6.85% -8.70% -
  Horiz. % 274.40% 325.27% 655.00% 71.05% 85.04% 91.30% 100.00%
EY 2.35 1.98 0.98 9.08 7.58 7.06 6.45 -48.83%
  QoQ % 18.69% 102.04% -89.21% 19.79% 7.37% 9.46% -
  Horiz. % 36.43% 30.70% 15.19% 140.78% 117.52% 109.46% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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