Highlights

[BJCORP] QoQ 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 -     -22.56%    YoY -     1,452.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 2,576,050 2,485,030 2,473,795 2,366,615 1,773,349 2,019,596 2,053,017 16.29%
  QoQ % 3.66% 0.45% 4.53% 33.45% -12.19% -1.63% -
  Horiz. % 125.48% 121.04% 120.50% 115.27% 86.38% 98.37% 100.00%
PBT 427,956 200,300 -103,474 162,914 170,599 261,042 165,075 88.39%
  QoQ % 113.66% 293.58% -163.51% -4.50% -34.65% 58.14% -
  Horiz. % 259.25% 121.34% -62.68% 98.69% 103.35% 158.14% 100.00%
Tax -111,046 -106,668 -88,114 -108,122 -84,235 -102,171 -79,135 25.26%
  QoQ % -4.10% -21.06% 18.51% -28.36% 17.55% -29.11% -
  Horiz. % 140.32% 134.79% 111.35% 136.63% 106.44% 129.11% 100.00%
NP 316,910 93,632 -191,588 54,792 86,364 158,871 85,940 138.12%
  QoQ % 238.46% 148.87% -449.66% -36.56% -45.64% 84.86% -
  Horiz. % 368.76% 108.95% -222.93% 63.76% 100.49% 184.86% 100.00%
NP to SH 153,078 8,282 -250,454 15,973 20,626 53,433 30,799 190.39%
  QoQ % 1,748.32% 103.31% -1,667.98% -22.56% -61.40% 73.49% -
  Horiz. % 497.02% 26.89% -813.19% 51.86% 66.97% 173.49% 100.00%
Tax Rate 25.95 % 53.25 % - % 66.37 % 49.38 % 39.14 % 47.94 % -33.51%
  QoQ % -51.27% 0.00% 0.00% 34.41% 26.16% -18.36% -
  Horiz. % 54.13% 111.08% 0.00% 138.44% 103.00% 81.64% 100.00%
Total Cost 2,259,140 2,391,398 2,665,383 2,311,823 1,686,985 1,860,725 1,967,077 9.64%
  QoQ % -5.53% -10.28% 15.29% 37.04% -9.34% -5.41% -
  Horiz. % 114.85% 121.57% 135.50% 117.53% 85.76% 94.59% 100.00%
Net Worth 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 9.76%
  QoQ % 46.69% -29.17% 23.47% -10.74% -6.38% 7.31% -
  Horiz. % 115.04% 78.42% 110.72% 89.67% 100.46% 107.31% 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 - - 51,322 - - - 45,292 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.31% 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% 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 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 9.76%
  QoQ % 46.69% -29.17% 23.47% -10.74% -6.38% 7.31% -
  Horiz. % 115.04% 78.42% 110.72% 89.67% 100.46% 107.31% 100.00%
NOSH 4,890,670 3,450,833 5,132,253 3,895,853 4,483,912 4,728,584 4,529,264 5.24%
  QoQ % 41.72% -32.76% 31.74% -13.11% -5.17% 4.40% -
  Horiz. % 107.98% 76.19% 113.31% 86.02% 99.00% 104.40% 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 12.30 % 3.77 % -7.74 % 2.32 % 4.87 % 7.87 % 4.19 % 104.62%
  QoQ % 226.26% 148.71% -433.62% -52.36% -38.12% 87.83% -
  Horiz. % 293.56% 89.98% -184.73% 55.37% 116.23% 187.83% 100.00%
ROE 2.31 % 0.18 % -3.93 % 0.31 % 0.36 % 0.87 % 0.54 % 162.82%
  QoQ % 1,183.33% 104.58% -1,367.74% -13.89% -58.62% 61.11% -
  Horiz. % 427.78% 33.33% -727.78% 57.41% 66.67% 161.11% 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 52.67 72.01 48.20 60.75 39.55 42.71 45.33 10.49%
  QoQ % -26.86% 49.40% -20.66% 53.60% -7.40% -5.78% -
  Horiz. % 116.19% 158.86% 106.33% 134.02% 87.25% 94.22% 100.00%
EPS 3.13 0.24 -4.88 0.41 0.46 1.13 0.68 175.94%
  QoQ % 1,204.17% 104.92% -1,290.24% -10.87% -59.29% 66.18% -
  Horiz. % 460.29% 35.29% -717.65% 60.29% 67.65% 166.18% 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 1.2404 1.3234 1.2882 1.3048 1.2694 4.30%
  QoQ % 3.51% 5.34% -6.27% 2.73% -1.27% 2.79% -
  Horiz. % 106.54% 102.93% 97.72% 104.25% 101.48% 102.79% 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 49.40 47.65 47.44 45.38 34.01 38.73 39.37 16.29%
  QoQ % 3.67% 0.44% 4.54% 33.43% -12.19% -1.63% -
  Horiz. % 125.48% 121.03% 120.50% 115.27% 86.39% 98.37% 100.00%
EPS 2.94 0.16 -4.80 0.31 0.40 1.02 0.59 190.89%
  QoQ % 1,737.50% 103.33% -1,648.39% -22.50% -60.78% 72.88% -
  Horiz. % 498.31% 27.12% -813.56% 52.54% 67.80% 172.88% 100.00%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.64% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2683 0.8646 1.2207 0.9887 1.1076 1.1831 1.1025 9.76%
  QoQ % 46.69% -29.17% 23.47% -10.73% -6.38% 7.31% -
  Horiz. % 115.04% 78.42% 110.72% 89.68% 100.46% 107.31% 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 0.97 0.70 1.04 0.84 1.37 1.36 1.15 -10.70%
  QoQ % 38.57% -32.69% 23.81% -38.69% 0.74% 18.26% -
  Horiz. % 84.35% 60.87% 90.43% 73.04% 119.13% 118.26% 100.00%
P/EPS 16.29 210.42 -10.25 124.39 117.39 51.33 76.47 -64.23%
  QoQ % -92.26% 2,152.88% -108.24% 5.96% 128.70% -32.88% -
  Horiz. % 21.30% 275.17% -13.40% 162.67% 153.51% 67.12% 100.00%
EY 6.14 0.48 -9.76 0.80 0.85 1.95 1.31 179.28%
  QoQ % 1,179.17% 104.92% -1,320.00% -5.88% -56.41% 48.85% -
  Horiz. % 468.70% 36.64% -745.04% 61.07% 64.89% 148.85% 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 0.75 0.81 1.09 0.86 1.52 1.37 1.29 -30.27%
  QoQ % -7.41% -25.69% 26.74% -43.42% 10.95% 6.20% -
  Horiz. % 58.14% 62.79% 84.50% 66.67% 117.83% 106.20% 100.00%
P/EPS 12.62 243.75 -10.76 128.05 130.43 51.77 86.03 -72.09%
  QoQ % -94.82% 2,365.33% -108.40% -1.82% 151.94% -39.82% -
  Horiz. % 14.67% 283.33% -12.51% 148.84% 151.61% 60.18% 100.00%
EY 7.92 0.41 -9.30 0.78 0.77 1.93 1.16 258.64%
  QoQ % 1,831.71% 104.41% -1,292.31% 1.30% -60.10% 66.38% -
  Horiz. % 682.76% 35.34% -801.72% 67.24% 66.38% 166.38% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers