Highlights

[BJCORP] QoQ Quarter Result on 2015-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     537.20%    YoY -     6,006.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 2,257,132 2,135,817 2,322,318 2,210,479 2,576,050 2,485,030 2,473,795 -5.91%
  QoQ % 5.68% -8.03% 5.06% -14.19% 3.66% 0.45% -
  Horiz. % 91.24% 86.34% 93.88% 89.36% 104.13% 100.45% 100.00%
PBT 288,937 183,835 -323,027 1,129,204 427,956 200,300 -103,474 -
  QoQ % 57.17% 156.91% -128.61% 163.86% 113.66% 293.58% -
  Horiz. % -279.24% -177.66% 312.18% -1,091.29% -413.59% -193.58% 100.00%
Tax -102,960 -77,425 -71,221 -88,282 -111,046 -106,668 -88,114 10.91%
  QoQ % -32.98% -8.71% 19.33% 20.50% -4.10% -21.06% -
  Horiz. % 116.85% 87.87% 80.83% 100.19% 126.03% 121.06% 100.00%
NP 185,977 106,410 -394,248 1,040,922 316,910 93,632 -191,588 -
  QoQ % 74.77% 126.99% -137.87% 228.46% 238.46% 148.87% -
  Horiz. % -97.07% -55.54% 205.78% -543.31% -165.41% -48.87% 100.00%
NP to SH 122,258 56,133 -274,973 975,408 153,078 8,282 -250,454 -
  QoQ % 117.80% 120.41% -128.19% 537.20% 1,748.32% 103.31% -
  Horiz. % -48.81% -22.41% 109.79% -389.46% -61.12% -3.31% 100.00%
Tax Rate 35.63 % 42.12 % - % 7.82 % 25.95 % 53.25 % - % -
  QoQ % -15.41% 0.00% 0.00% -69.87% -51.27% 0.00% -
  Horiz. % 66.91% 79.10% 0.00% 14.69% 48.73% 100.00% -
Total Cost 2,071,155 2,029,407 2,716,566 1,169,557 2,259,140 2,391,398 2,665,383 -15.44%
  QoQ % 2.06% -25.30% 132.27% -48.23% -5.53% -10.28% -
  Horiz. % 77.71% 76.14% 101.92% 43.88% 84.76% 89.72% 100.00%
Net Worth 7,964,093 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 16.06%
  QoQ % 5.63% -5.63% -3.85% 25.62% 46.69% -29.17% -
  Horiz. % 125.10% 118.43% 125.49% 130.52% 103.90% 70.83% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 50,361 - - - 51,322 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.13% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 7,964,093 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 16.06%
  QoQ % 5.63% -5.63% -3.85% 25.62% 46.69% -29.17% -
  Horiz. % 125.10% 118.43% 125.49% 130.52% 103.90% 70.83% 100.00%
NOSH 4,949,716 4,717,058 5,036,135 4,966,435 4,890,670 3,450,833 5,132,253 -2.38%
  QoQ % 4.93% -6.34% 1.40% 1.55% 41.72% -32.76% -
  Horiz. % 96.44% 91.91% 98.13% 96.77% 95.29% 67.24% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 8.24 % 4.98 % -16.98 % 47.09 % 12.30 % 3.77 % -7.74 % -
  QoQ % 65.46% 129.33% -136.06% 282.85% 226.26% 148.71% -
  Horiz. % -106.46% -64.34% 219.38% -608.40% -158.91% -48.71% 100.00%
ROE 1.54 % 0.74 % -3.44 % 11.74 % 2.31 % 0.18 % -3.93 % -
  QoQ % 108.11% 121.51% -129.30% 408.23% 1,183.33% 104.58% -
  Horiz. % -39.19% -18.83% 87.53% -298.73% -58.78% -4.58% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 45.60 45.28 46.11 44.51 52.67 72.01 48.20 -3.62%
  QoQ % 0.71% -1.80% 3.59% -15.49% -26.86% 49.40% -
  Horiz. % 94.61% 93.94% 95.66% 92.34% 109.27% 149.40% 100.00%
EPS 2.47 1.19 -5.46 19.64 3.13 0.24 -4.88 -
  QoQ % 107.56% 121.79% -127.80% 527.48% 1,204.17% 104.92% -
  Horiz. % -50.61% -24.39% 111.89% -402.46% -64.14% -4.92% 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 1.6090 1.5983 1.5863 1.6730 1.3524 1.3066 1.2404 18.88%
  QoQ % 0.67% 0.76% -5.18% 23.71% 3.51% 5.34% -
  Horiz. % 129.72% 128.85% 127.89% 134.88% 109.03% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 43.28 40.96 44.53 42.39 49.40 47.65 47.44 -5.92%
  QoQ % 5.66% -8.02% 5.05% -14.19% 3.67% 0.44% -
  Horiz. % 91.23% 86.34% 93.87% 89.35% 104.13% 100.44% 100.00%
EPS 2.34 1.08 -5.27 18.70 2.94 0.16 -4.80 -
  QoQ % 116.67% 120.49% -128.18% 536.05% 1,737.50% 103.33% -
  Horiz. % -48.75% -22.50% 109.79% -389.58% -61.25% -3.33% 100.00%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.98% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5272 1.4457 1.5319 1.5933 1.2683 0.8646 1.2207 16.06%
  QoQ % 5.64% -5.63% -3.85% 25.62% 46.69% -29.17% -
  Horiz. % 125.11% 118.43% 125.49% 130.52% 103.90% 70.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.4150 0.3900 0.4350 0.4050 0.5100 0.5050 0.5000 -
P/RPS 0.91 0.86 0.94 0.91 0.97 0.70 1.04 -8.50%
  QoQ % 5.81% -8.51% 3.30% -6.19% 38.57% -32.69% -
  Horiz. % 87.50% 82.69% 90.38% 87.50% 93.27% 67.31% 100.00%
P/EPS 16.80 32.77 -7.97 2.06 16.29 210.42 -10.25 -
  QoQ % -48.73% 511.17% -486.89% -87.35% -92.26% 2,152.88% -
  Horiz. % -163.90% -319.71% 77.76% -20.10% -158.93% -2,052.88% 100.00%
EY 5.95 3.05 -12.55 48.49 6.14 0.48 -9.76 -
  QoQ % 95.08% 124.30% -125.88% 689.74% 1,179.17% 104.92% -
  Horiz. % -60.96% -31.25% 128.59% -496.82% -62.91% -4.92% 100.00%
DY 0.00 0.00 2.30 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.24 0.27 0.24 0.38 0.39 0.40 -24.90%
  QoQ % 8.33% -11.11% 12.50% -36.84% -2.56% -2.50% -
  Horiz. % 65.00% 60.00% 67.50% 60.00% 95.00% 97.50% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 -
Price 0.3850 0.3600 0.4100 0.4400 0.3950 0.5850 0.5250 -
P/RPS 0.84 0.80 0.89 0.99 0.75 0.81 1.09 -15.90%
  QoQ % 5.00% -10.11% -10.10% 32.00% -7.41% -25.69% -
  Horiz. % 77.06% 73.39% 81.65% 90.83% 68.81% 74.31% 100.00%
P/EPS 15.59 30.25 -7.51 2.24 12.62 243.75 -10.76 -
  QoQ % -48.46% 502.80% -435.27% -82.25% -94.82% 2,365.33% -
  Horiz. % -144.89% -281.13% 69.80% -20.82% -117.29% -2,265.33% 100.00%
EY 6.42 3.31 -13.32 44.64 7.92 0.41 -9.30 -
  QoQ % 93.96% 124.85% -129.84% 463.64% 1,831.71% 104.41% -
  Horiz. % -69.03% -35.59% 143.23% -480.00% -85.16% -4.41% 100.00%
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.42% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.24 0.23 0.26 0.26 0.29 0.45 0.42 -31.07%
  QoQ % 4.35% -11.54% 0.00% -10.34% -35.56% 7.14% -
  Horiz. % 57.14% 54.76% 61.90% 61.90% 69.05% 107.14% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers