Highlights

[BJCORP] QoQ Quarter Result on 2012-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 26-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     528.73%    YoY -     -89.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 2,053,017 1,766,910 1,767,061 1,804,111 1,809,936 1,807,013 1,698,163 13.50%
  QoQ % 16.19% -0.01% -2.05% -0.32% 0.16% 6.41% -
  Horiz. % 120.90% 104.05% 104.06% 106.24% 106.58% 106.41% 100.00%
PBT 165,075 96,882 168,736 165,209 161,796 135,263 167,570 -1.00%
  QoQ % 70.39% -42.58% 2.13% 2.11% 19.62% -19.28% -
  Horiz. % 98.51% 57.82% 100.70% 98.59% 96.55% 80.72% 100.00%
Tax -79,135 -60,408 -65,257 -68,424 -91,500 -46,111 -84,151 -4.02%
  QoQ % -31.00% 7.43% 4.63% 25.22% -98.43% 45.20% -
  Horiz. % 94.04% 71.79% 77.55% 81.31% 108.73% 54.80% 100.00%
NP 85,940 36,474 103,479 96,785 70,296 89,152 83,419 2.01%
  QoQ % 135.62% -64.75% 6.92% 37.68% -21.15% 6.87% -
  Horiz. % 103.02% 43.72% 124.05% 116.02% 84.27% 106.87% 100.00%
NP to SH 30,799 1,029 20,196 28,022 -6,536 15,280 22,959 21.66%
  QoQ % 2,893.10% -94.90% -27.93% 528.73% -142.77% -33.45% -
  Horiz. % 134.15% 4.48% 87.97% 122.05% -28.47% 66.55% 100.00%
Tax Rate 47.94 % 62.35 % 38.67 % 41.42 % 56.55 % 34.09 % 50.22 % -3.05%
  QoQ % -23.11% 61.24% -6.64% -26.76% 65.88% -32.12% -
  Horiz. % 95.46% 124.15% 77.00% 82.48% 112.60% 67.88% 100.00%
Total Cost 1,967,077 1,730,436 1,663,582 1,707,326 1,739,640 1,717,861 1,614,744 14.08%
  QoQ % 13.68% 4.02% -2.56% -1.86% 1.27% 6.39% -
  Horiz. % 121.82% 107.16% 103.02% 105.73% 107.73% 106.39% 100.00%
Net Worth 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 -6.47%
  QoQ % 344.72% -75.43% -6.11% 2.87% -13.63% -0.76% -
  Horiz. % 90.46% 20.34% 82.78% 88.17% 85.71% 99.24% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 45,292 - - - 43,573 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 100.00% - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 -6.47%
  QoQ % 344.72% -75.43% -6.11% 2.87% -13.63% -0.76% -
  Horiz. % 90.46% 20.34% 82.78% 88.17% 85.71% 99.24% 100.00%
NOSH 4,529,264 1,028,999 4,207,500 4,447,936 4,357,333 4,365,714 4,415,192 1.72%
  QoQ % 340.16% -75.54% -5.41% 2.08% -0.19% -1.12% -
  Horiz. % 102.58% 23.31% 95.30% 100.74% 98.69% 98.88% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.19 % 2.06 % 5.86 % 5.36 % 3.88 % 4.93 % 4.91 % -10.04%
  QoQ % 103.40% -64.85% 9.33% 38.14% -21.30% 0.41% -
  Horiz. % 85.34% 41.96% 119.35% 109.16% 79.02% 100.41% 100.00%
ROE 0.54 % 0.08 % 0.38 % 0.50 % -0.12 % 0.24 % 0.36 % 31.07%
  QoQ % 575.00% -78.95% -24.00% 516.67% -150.00% -33.33% -
  Horiz. % 150.00% 22.22% 105.56% 138.89% -33.33% 66.67% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 45.33 171.71 42.00 40.56 41.54 41.39 38.46 11.59%
  QoQ % -73.60% 308.83% 3.55% -2.36% 0.36% 7.62% -
  Horiz. % 117.86% 446.46% 109.20% 105.46% 108.01% 107.62% 100.00%
EPS 0.68 0.10 0.48 0.63 -0.15 0.35 0.52 19.60%
  QoQ % 580.00% -79.17% -23.81% 520.00% -142.86% -32.69% -
  Horiz. % 130.77% 19.23% 92.31% 121.15% -28.85% 67.31% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2694 1.2564 1.2505 1.2599 1.2502 1.4447 1.4395 -8.05%
  QoQ % 1.03% 0.47% -0.75% 0.78% -13.46% 0.36% -
  Horiz. % 88.18% 87.28% 86.87% 87.52% 86.85% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 39.37 33.88 33.88 34.60 34.71 34.65 32.56 13.51%
  QoQ % 16.20% 0.00% -2.08% -0.32% 0.17% 6.42% -
  Horiz. % 120.92% 104.05% 104.05% 106.27% 106.60% 106.42% 100.00%
EPS 0.59 0.02 0.39 0.54 -0.13 0.29 0.44 21.62%
  QoQ % 2,850.00% -94.87% -27.78% 515.38% -144.83% -34.09% -
  Horiz. % 134.09% 4.55% 88.64% 122.73% -29.55% 65.91% 100.00%
DPS 0.87 0.00 0.00 0.00 0.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.57% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1025 0.2479 1.0089 1.0746 1.0446 1.2094 1.2187 -6.47%
  QoQ % 344.74% -75.43% -6.11% 2.87% -13.63% -0.76% -
  Horiz. % 90.47% 20.34% 82.78% 88.18% 85.71% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.5200 0.5350 0.6400 0.7300 0.8000 0.9500 1.0400 -
P/RPS 1.15 0.31 1.52 1.80 1.93 2.30 2.70 -43.42%
  QoQ % 270.97% -79.61% -15.56% -6.74% -16.09% -14.81% -
  Horiz. % 42.59% 11.48% 56.30% 66.67% 71.48% 85.19% 100.00%
P/EPS 76.47 535.00 133.33 115.87 -533.33 271.43 200.00 -47.35%
  QoQ % -85.71% 301.26% 15.07% 121.73% -296.49% 35.71% -
  Horiz. % 38.24% 267.50% 66.67% 57.93% -266.67% 135.71% 100.00%
EY 1.31 0.19 0.75 0.86 -0.19 0.37 0.50 90.16%
  QoQ % 589.47% -74.67% -12.79% 552.63% -151.35% -26.00% -
  Horiz. % 262.00% 38.00% 150.00% 172.00% -38.00% 74.00% 100.00%
DY 1.92 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.60% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.43 0.51 0.58 0.64 0.66 0.72 -31.32%
  QoQ % -4.65% -15.69% -12.07% -9.38% -3.03% -8.33% -
  Horiz. % 56.94% 59.72% 70.83% 80.56% 88.89% 91.67% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 -
Price 0.5850 0.5150 0.5600 0.6400 0.7800 0.9300 0.9500 -
P/RPS 1.29 0.30 1.33 1.58 1.88 2.25 2.47 -35.17%
  QoQ % 330.00% -77.44% -15.82% -15.96% -16.44% -8.91% -
  Horiz. % 52.23% 12.15% 53.85% 63.97% 76.11% 91.09% 100.00%
P/EPS 86.03 515.00 116.67 101.59 -520.00 265.71 182.69 -39.50%
  QoQ % -83.30% 341.42% 14.84% 119.54% -295.70% 45.44% -
  Horiz. % 47.09% 281.90% 63.86% 55.61% -284.64% 145.44% 100.00%
EY 1.16 0.19 0.86 0.98 -0.19 0.38 0.55 64.54%
  QoQ % 510.53% -77.91% -12.24% 615.79% -150.00% -30.91% -
  Horiz. % 210.91% 34.55% 156.36% 178.18% -34.55% 69.09% 100.00%
DY 1.71 0.00 0.00 0.00 1.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.59% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.46 0.41 0.45 0.51 0.62 0.64 0.66 -21.41%
  QoQ % 12.20% -8.89% -11.76% -17.74% -3.12% -3.03% -
  Horiz. % 69.70% 62.12% 68.18% 77.27% 93.94% 96.97% 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.
 


 

228  256  480  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.295+0.02 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers