Highlights

[BJCORP] QoQ Quarter Result on 2016-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     83.01%    YoY -     -211.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 2,234,779 2,221,305 2,457,510 2,224,408 2,483,656 2,168,229 2,257,132 -0.66%
  QoQ % 0.61% -9.61% 10.48% -10.44% 14.55% -3.94% -
  Horiz. % 99.01% 98.41% 108.88% 98.55% 110.04% 96.06% 100.00%
PBT 62,215 83,855 408,489 71,608 -466,095 118,423 288,937 -64.11%
  QoQ % -25.81% -79.47% 470.45% 115.36% -493.58% -59.01% -
  Horiz. % 21.53% 29.02% 141.38% 24.78% -161.31% 40.99% 100.00%
Tax -56,389 -56,522 -99,728 -113,843 -146,241 -86,524 -102,960 -33.08%
  QoQ % 0.24% 43.32% 12.40% 22.15% -69.02% 15.96% -
  Horiz. % 54.77% 54.90% 96.86% 110.57% 142.04% 84.04% 100.00%
NP 5,826 27,333 308,761 -42,235 -612,336 31,899 185,977 -90.08%
  QoQ % -78.69% -91.15% 831.05% 93.10% -2,019.61% -82.85% -
  Horiz. % 3.13% 14.70% 166.02% -22.71% -329.25% 17.15% 100.00%
NP to SH 3,238 22,886 176,505 -62,677 -368,909 15,820 122,258 -91.13%
  QoQ % -85.85% -87.03% 381.61% 83.01% -2,431.92% -87.06% -
  Horiz. % 2.65% 18.72% 144.37% -51.27% -301.75% 12.94% 100.00%
Tax Rate 90.64 % 67.40 % 24.41 % 158.98 % - % 73.06 % 35.63 % 86.46%
  QoQ % 34.48% 176.12% -84.65% 0.00% 0.00% 105.05% -
  Horiz. % 254.39% 189.17% 68.51% 446.20% 0.00% 205.05% 100.00%
Total Cost 2,228,953 2,193,972 2,148,749 2,266,643 3,095,992 2,136,330 2,071,155 5.02%
  QoQ % 1.59% 2.10% -5.20% -26.79% 44.92% 3.15% -
  Horiz. % 107.62% 105.93% 103.75% 109.44% 149.48% 103.15% 100.00%
Net Worth 7,878,971 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 7,964,093 -0.71%
  QoQ % 10.84% -16.22% -0.54% 10.88% 13.59% -14.96% -
  Horiz. % 98.93% 89.25% 106.53% 107.11% 96.60% 85.04% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - 111,759 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 7,878,971 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 7,964,093 -0.71%
  QoQ % 10.84% -16.22% -0.54% 10.88% 13.59% -14.96% -
  Horiz. % 98.93% 89.25% 106.53% 107.11% 96.60% 85.04% 100.00%
NOSH 5,623,418 4,685,357 5,481,426 5,646,576 5,174,039 4,275,675 4,949,716 8.89%
  QoQ % 20.02% -14.52% -2.92% 9.13% 21.01% -13.62% -
  Horiz. % 113.61% 94.66% 110.74% 114.08% 104.53% 86.38% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 0.26 % 1.23 % 12.56 % -1.90 % -24.65 % 1.47 % 8.24 % -90.04%
  QoQ % -78.86% -90.21% 761.05% 92.29% -1,776.87% -82.16% -
  Horiz. % 3.16% 14.93% 152.43% -23.06% -299.15% 17.84% 100.00%
ROE 0.04 % 0.32 % 2.08 % -0.73 % -4.80 % 0.23 % 1.54 % -91.25%
  QoQ % -87.50% -84.62% 384.93% 84.79% -2,186.96% -85.06% -
  Horiz. % 2.60% 20.78% 135.06% -47.40% -311.69% 14.94% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 39.74 47.41 44.83 39.39 48.00 50.71 45.60 -8.77%
  QoQ % -16.18% 5.76% 13.81% -17.94% -5.34% 11.21% -
  Horiz. % 87.15% 103.97% 98.31% 86.38% 105.26% 111.21% 100.00%
EPS 0.10 0.47 3.27 -1.11 -7.13 0.37 2.47 -88.23%
  QoQ % -78.72% -85.63% 394.59% 84.43% -2,027.03% -85.02% -
  Horiz. % 4.05% 19.03% 132.39% -44.94% -288.66% 14.98% 100.00%
DPS 0.00 0.00 0.00 0.00 2.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4011 1.5171 1.5478 1.5107 1.4869 1.5840 1.6090 -8.82%
  QoQ % -7.65% -1.98% 2.46% 1.60% -6.13% -1.55% -
  Horiz. % 87.08% 94.29% 96.20% 93.89% 92.41% 98.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 42.85 42.60 47.12 42.65 47.63 41.58 43.28 -0.66%
  QoQ % 0.59% -9.59% 10.48% -10.46% 14.55% -3.93% -
  Horiz. % 99.01% 98.43% 108.87% 98.54% 110.05% 96.07% 100.00%
EPS 0.06 0.44 3.38 -1.20 -7.07 0.30 2.34 -91.32%
  QoQ % -86.36% -86.98% 381.67% 83.03% -2,456.67% -87.18% -
  Horiz. % 2.56% 18.80% 144.44% -51.28% -302.14% 12.82% 100.00%
DPS 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5109 1.3630 1.6269 1.6357 1.4752 1.2987 1.5272 -0.71%
  QoQ % 10.85% -16.22% -0.54% 10.88% 13.59% -14.96% -
  Horiz. % 98.93% 89.25% 106.53% 107.10% 96.60% 85.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.3500 0.3800 0.3250 0.3500 0.3850 0.3650 0.4150 -
P/RPS 0.88 0.80 0.72 0.89 0.80 0.72 0.91 -2.21%
  QoQ % 10.00% 11.11% -19.10% 11.25% 11.11% -20.88% -
  Horiz. % 96.70% 87.91% 79.12% 97.80% 87.91% 79.12% 100.00%
P/EPS 607.84 77.80 10.09 -31.53 -5.40 98.65 16.80 996.32%
  QoQ % 681.29% 671.06% 132.00% -483.89% -105.47% 487.20% -
  Horiz. % 3,618.10% 463.10% 60.06% -187.68% -32.14% 587.20% 100.00%
EY 0.16 1.29 9.91 -3.17 -18.52 1.01 5.95 -91.04%
  QoQ % -87.60% -86.98% 412.62% 82.88% -1,933.66% -83.03% -
  Horiz. % 2.69% 21.68% 166.55% -53.28% -311.26% 16.97% 100.00%
DY 0.00 0.00 0.00 0.00 5.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.25 0.25 0.21 0.23 0.26 0.23 0.26 -2.58%
  QoQ % 0.00% 19.05% -8.70% -11.54% 13.04% -11.54% -
  Horiz. % 96.15% 96.15% 80.77% 88.46% 100.00% 88.46% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 30/03/17 29/12/16 30/09/16 29/06/16 29/03/16 29/12/15 -
Price 0.3450 0.3900 0.3350 0.3350 0.3600 0.4050 0.3850 -
P/RPS 0.87 0.82 0.75 0.85 0.75 0.80 0.84 2.37%
  QoQ % 6.10% 9.33% -11.76% 13.33% -6.25% -4.76% -
  Horiz. % 103.57% 97.62% 89.29% 101.19% 89.29% 95.24% 100.00%
P/EPS 599.16 79.84 10.40 -30.18 -5.05 109.46 15.59 1,041.38%
  QoQ % 650.45% 667.69% 134.46% -497.62% -104.61% 602.12% -
  Horiz. % 3,843.23% 512.12% 66.71% -193.59% -32.39% 702.12% 100.00%
EY 0.17 1.25 9.61 -3.31 -19.81 0.91 6.42 -91.14%
  QoQ % -86.40% -86.99% 390.33% 83.29% -2,276.92% -85.83% -
  Horiz. % 2.65% 19.47% 149.69% -51.56% -308.57% 14.17% 100.00%
DY 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.25 0.26 0.22 0.22 0.24 0.26 0.24 2.76%
  QoQ % -3.85% 18.18% 0.00% -8.33% -7.69% 8.33% -
  Horiz. % 104.17% 108.33% 91.67% 91.67% 100.00% 108.33% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers