Highlights

[BJCORP] QoQ Quarter Result on 2013-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     -94.90%    YoY -     -93.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 1,773,349 2,019,596 2,053,017 1,766,910 1,767,061 1,804,111 1,809,936 -1.35%
  QoQ % -12.19% -1.63% 16.19% -0.01% -2.05% -0.32% -
  Horiz. % 97.98% 111.58% 113.43% 97.62% 97.63% 99.68% 100.00%
PBT 170,599 261,042 165,075 96,882 168,736 165,209 161,796 3.59%
  QoQ % -34.65% 58.14% 70.39% -42.58% 2.13% 2.11% -
  Horiz. % 105.44% 161.34% 102.03% 59.88% 104.29% 102.11% 100.00%
Tax -84,235 -102,171 -79,135 -60,408 -65,257 -68,424 -91,500 -5.35%
  QoQ % 17.55% -29.11% -31.00% 7.43% 4.63% 25.22% -
  Horiz. % 92.06% 111.66% 86.49% 66.02% 71.32% 74.78% 100.00%
NP 86,364 158,871 85,940 36,474 103,479 96,785 70,296 14.67%
  QoQ % -45.64% 84.86% 135.62% -64.75% 6.92% 37.68% -
  Horiz. % 122.86% 226.00% 122.25% 51.89% 147.20% 137.68% 100.00%
NP to SH 20,626 53,433 30,799 1,029 20,196 28,022 -6,536 -
  QoQ % -61.40% 73.49% 2,893.10% -94.90% -27.93% 528.73% -
  Horiz. % -315.58% -817.52% -471.22% -15.74% -309.00% -428.73% 100.00%
Tax Rate 49.38 % 39.14 % 47.94 % 62.35 % 38.67 % 41.42 % 56.55 % -8.62%
  QoQ % 26.16% -18.36% -23.11% 61.24% -6.64% -26.76% -
  Horiz. % 87.32% 69.21% 84.77% 110.26% 68.38% 73.24% 100.00%
Total Cost 1,686,985 1,860,725 1,967,077 1,730,436 1,663,582 1,707,326 1,739,640 -2.02%
  QoQ % -9.34% -5.41% 13.68% 4.02% -2.56% -1.86% -
  Horiz. % 96.97% 106.96% 113.07% 99.47% 95.63% 98.14% 100.00%
Net Worth 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 3.97%
  QoQ % -6.38% 7.31% 344.72% -75.43% -6.11% 2.87% -
  Horiz. % 106.03% 113.26% 105.54% 23.73% 96.58% 102.87% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 45,292 - - - 43,573 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.95% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 147.06 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 3.97%
  QoQ % -6.38% 7.31% 344.72% -75.43% -6.11% 2.87% -
  Horiz. % 106.03% 113.26% 105.54% 23.73% 96.58% 102.87% 100.00%
NOSH 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 4,447,936 4,357,333 1.92%
  QoQ % -5.17% 4.40% 340.16% -75.54% -5.41% 2.08% -
  Horiz. % 102.90% 108.52% 103.95% 23.62% 96.56% 102.08% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.87 % 7.87 % 4.19 % 2.06 % 5.86 % 5.36 % 3.88 % 16.31%
  QoQ % -38.12% 87.83% 103.40% -64.85% 9.33% 38.14% -
  Horiz. % 125.52% 202.84% 107.99% 53.09% 151.03% 138.14% 100.00%
ROE 0.36 % 0.87 % 0.54 % 0.08 % 0.38 % 0.50 % -0.12 % -
  QoQ % -58.62% 61.11% 575.00% -78.95% -24.00% 516.67% -
  Horiz. % -300.00% -725.00% -450.00% -66.67% -316.67% -416.67% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 39.55 42.71 45.33 171.71 42.00 40.56 41.54 -3.21%
  QoQ % -7.40% -5.78% -73.60% 308.83% 3.55% -2.36% -
  Horiz. % 95.21% 102.82% 109.12% 413.36% 101.11% 97.64% 100.00%
EPS 0.46 1.13 0.68 0.10 0.48 0.63 -0.15 -
  QoQ % -59.29% 66.18% 580.00% -79.17% -23.81% 520.00% -
  Horiz. % -306.67% -753.33% -453.33% -66.67% -320.00% -420.00% 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 1.2882 1.3048 1.2694 1.2564 1.2505 1.2599 1.2502 2.01%
  QoQ % -1.27% 2.79% 1.03% 0.47% -0.75% 0.78% -
  Horiz. % 103.04% 104.37% 101.54% 100.50% 100.02% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 33.74 38.43 39.06 33.62 33.62 34.33 34.44 -1.36%
  QoQ % -12.20% -1.61% 16.18% 0.00% -2.07% -0.32% -
  Horiz. % 97.97% 111.59% 113.41% 97.62% 97.62% 99.68% 100.00%
EPS 0.39 1.02 0.59 0.02 0.38 0.53 -0.12 -
  QoQ % -61.76% 72.88% 2,850.00% -94.74% -28.30% 541.67% -
  Horiz. % -325.00% -850.00% -491.67% -16.67% -316.67% -441.67% 100.00%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.61% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0991 1.1740 1.0940 0.2460 1.0011 1.0663 1.0365 3.98%
  QoQ % -6.38% 7.31% 344.72% -75.43% -6.11% 2.88% -
  Horiz. % 106.04% 113.27% 105.55% 23.73% 96.58% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.5400 0.5800 0.5200 0.5350 0.6400 0.7300 0.8000 -
P/RPS 1.37 1.36 1.15 0.31 1.52 1.80 1.93 -20.38%
  QoQ % 0.74% 18.26% 270.97% -79.61% -15.56% -6.74% -
  Horiz. % 70.98% 70.47% 59.59% 16.06% 78.76% 93.26% 100.00%
P/EPS 117.39 51.33 76.47 535.00 133.33 115.87 -533.33 -
  QoQ % 128.70% -32.88% -85.71% 301.26% 15.07% 121.73% -
  Horiz. % -22.01% -9.62% -14.34% -100.31% -25.00% -21.73% 100.00%
EY 0.85 1.95 1.31 0.19 0.75 0.86 -0.19 -
  QoQ % -56.41% 48.85% 589.47% -74.67% -12.79% 552.63% -
  Horiz. % -447.37% -1,026.32% -689.47% -100.00% -394.74% -452.63% 100.00%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 153.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.44 0.41 0.43 0.51 0.58 0.64 -24.42%
  QoQ % -4.55% 7.32% -4.65% -15.69% -12.07% -9.38% -
  Horiz. % 65.62% 68.75% 64.06% 67.19% 79.69% 90.62% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 -
Price 0.6000 0.5850 0.5850 0.5150 0.5600 0.6400 0.7800 -
P/RPS 1.52 1.37 1.29 0.30 1.33 1.58 1.88 -13.18%
  QoQ % 10.95% 6.20% 330.00% -77.44% -15.82% -15.96% -
  Horiz. % 80.85% 72.87% 68.62% 15.96% 70.74% 84.04% 100.00%
P/EPS 130.43 51.77 86.03 515.00 116.67 101.59 -520.00 -
  QoQ % 151.94% -39.82% -83.30% 341.42% 14.84% 119.54% -
  Horiz. % -25.08% -9.96% -16.54% -99.04% -22.44% -19.54% 100.00%
EY 0.77 1.93 1.16 0.19 0.86 0.98 -0.19 -
  QoQ % -60.10% 66.38% 510.53% -77.91% -12.24% 615.79% -
  Horiz. % -405.26% -1,015.79% -610.53% -100.00% -452.63% -515.79% 100.00%
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.59% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.45 0.46 0.41 0.45 0.51 0.62 -16.82%
  QoQ % 4.44% -2.17% 12.20% -8.89% -11.76% -17.74% -
  Horiz. % 75.81% 72.58% 74.19% 66.13% 72.58% 82.26% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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