Highlights

[BJCORP] QoQ Quarter Result on 2016-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     381.61%    YoY -     44.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 2,198,682 2,234,779 2,221,305 2,457,510 2,224,408 2,483,656 2,168,229 0.94%
  QoQ % -1.62% 0.61% -9.61% 10.48% -10.44% 14.55% -
  Horiz. % 101.40% 103.07% 102.45% 113.34% 102.59% 114.55% 100.00%
PBT 62,253 62,215 83,855 408,489 71,608 -466,095 118,423 -34.89%
  QoQ % 0.06% -25.81% -79.47% 470.45% 115.36% -493.58% -
  Horiz. % 52.57% 52.54% 70.81% 344.94% 60.47% -393.58% 100.00%
Tax -68,259 -56,389 -56,522 -99,728 -113,843 -146,241 -86,524 -14.63%
  QoQ % -21.05% 0.24% 43.32% 12.40% 22.15% -69.02% -
  Horiz. % 78.89% 65.17% 65.33% 115.26% 131.57% 169.02% 100.00%
NP -6,006 5,826 27,333 308,761 -42,235 -612,336 31,899 -
  QoQ % -203.09% -78.69% -91.15% 831.05% 93.10% -2,019.61% -
  Horiz. % -18.83% 18.26% 85.69% 967.93% -132.40% -1,919.61% 100.00%
NP to SH -43,396 3,238 22,886 176,505 -62,677 -368,909 15,820 -
  QoQ % -1,440.21% -85.85% -87.03% 381.61% 83.01% -2,431.92% -
  Horiz. % -274.31% 20.47% 144.66% 1,115.71% -396.19% -2,331.92% 100.00%
Tax Rate 109.65 % 90.64 % 67.40 % 24.41 % 158.98 % - % 73.06 % 31.12%
  QoQ % 20.97% 34.48% 176.12% -84.65% 0.00% 0.00% -
  Horiz. % 150.08% 124.06% 92.25% 33.41% 217.60% 0.00% 100.00%
Total Cost 2,204,688 2,228,953 2,193,972 2,148,749 2,266,643 3,095,992 2,136,330 2.12%
  QoQ % -1.09% 1.59% 2.10% -5.20% -26.79% 44.92% -
  Horiz. % 103.20% 104.34% 102.70% 100.58% 106.10% 144.92% 100.00%
Net Worth 7,816,550 7,878,971 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 10.04%
  QoQ % -0.79% 10.84% -16.22% -0.54% 10.88% 13.59% -
  Horiz. % 115.41% 116.33% 104.95% 125.27% 125.95% 113.59% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 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% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 7,816,550 7,878,971 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 10.04%
  QoQ % -0.79% 10.84% -16.22% -0.54% 10.88% 13.59% -
  Horiz. % 115.41% 116.33% 104.95% 125.27% 125.95% 113.59% 100.00%
NOSH 5,623,418 5,623,418 4,685,357 5,481,426 5,646,576 5,174,039 4,275,675 20.06%
  QoQ % 0.00% 20.02% -14.52% -2.92% 9.13% 21.01% -
  Horiz. % 131.52% 131.52% 109.58% 128.20% 132.06% 121.01% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -0.27 % 0.26 % 1.23 % 12.56 % -1.90 % -24.65 % 1.47 % -
  QoQ % -203.85% -78.86% -90.21% 761.05% 92.29% -1,776.87% -
  Horiz. % -18.37% 17.69% 83.67% 854.42% -129.25% -1,676.87% 100.00%
ROE -0.56 % 0.04 % 0.32 % 2.08 % -0.73 % -4.80 % 0.23 % -
  QoQ % -1,500.00% -87.50% -84.62% 384.93% 84.79% -2,186.96% -
  Horiz. % -243.48% 17.39% 139.13% 904.35% -317.39% -2,086.96% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 39.10 39.74 47.41 44.83 39.39 48.00 50.71 -15.93%
  QoQ % -1.61% -16.18% 5.76% 13.81% -17.94% -5.34% -
  Horiz. % 77.11% 78.37% 93.49% 88.40% 77.68% 94.66% 100.00%
EPS -0.73 0.10 0.47 3.27 -1.11 -7.13 0.37 -
  QoQ % -830.00% -78.72% -85.63% 394.59% 84.43% -2,027.03% -
  Horiz. % -197.30% 27.03% 127.03% 883.78% -300.00% -1,927.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3900 1.4011 1.5171 1.5478 1.5107 1.4869 1.5840 -8.35%
  QoQ % -0.79% -7.65% -1.98% 2.46% 1.60% -6.13% -
  Horiz. % 87.75% 88.45% 95.78% 97.71% 95.37% 93.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 42.16 42.85 42.60 47.12 42.65 47.63 41.58 0.93%
  QoQ % -1.61% 0.59% -9.59% 10.48% -10.46% 14.55% -
  Horiz. % 101.39% 103.05% 102.45% 113.32% 102.57% 114.55% 100.00%
EPS -0.83 0.06 0.44 3.38 -1.20 -7.07 0.30 -
  QoQ % -1,483.33% -86.36% -86.98% 381.67% 83.03% -2,456.67% -
  Horiz. % -276.67% 20.00% 146.67% 1,126.67% -400.00% -2,356.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4989 1.5109 1.3630 1.6269 1.6357 1.4752 1.2987 10.04%
  QoQ % -0.79% 10.85% -16.22% -0.54% 10.88% 13.59% -
  Horiz. % 115.42% 116.34% 104.95% 125.27% 125.95% 113.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.3300 0.3500 0.3800 0.3250 0.3500 0.3850 0.3650 -
P/RPS 0.84 0.88 0.80 0.72 0.89 0.80 0.72 10.83%
  QoQ % -4.55% 10.00% 11.11% -19.10% 11.25% 11.11% -
  Horiz. % 116.67% 122.22% 111.11% 100.00% 123.61% 111.11% 100.00%
P/EPS -42.76 607.84 77.80 10.09 -31.53 -5.40 98.65 -
  QoQ % -107.03% 681.29% 671.06% 132.00% -483.89% -105.47% -
  Horiz. % -43.35% 616.16% 78.86% 10.23% -31.96% -5.47% 100.00%
EY -2.34 0.16 1.29 9.91 -3.17 -18.52 1.01 -
  QoQ % -1,562.50% -87.60% -86.98% 412.62% 82.88% -1,933.66% -
  Horiz. % -231.68% 15.84% 127.72% 981.19% -313.86% -1,833.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.24 0.25 0.25 0.21 0.23 0.26 0.23 2.88%
  QoQ % -4.00% 0.00% 19.05% -8.70% -11.54% 13.04% -
  Horiz. % 104.35% 108.70% 108.70% 91.30% 100.00% 113.04% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 29/06/17 30/03/17 29/12/16 30/09/16 29/06/16 29/03/16 -
Price 0.3550 0.3450 0.3900 0.3350 0.3350 0.3600 0.4050 -
P/RPS 0.91 0.87 0.82 0.75 0.85 0.75 0.80 8.98%
  QoQ % 4.60% 6.10% 9.33% -11.76% 13.33% -6.25% -
  Horiz. % 113.75% 108.75% 102.50% 93.75% 106.25% 93.75% 100.00%
P/EPS -46.00 599.16 79.84 10.40 -30.18 -5.05 109.46 -
  QoQ % -107.68% 650.45% 667.69% 134.46% -497.62% -104.61% -
  Horiz. % -42.02% 547.38% 72.94% 9.50% -27.57% -4.61% 100.00%
EY -2.17 0.17 1.25 9.61 -3.31 -19.81 0.91 -
  QoQ % -1,376.47% -86.40% -86.99% 390.33% 83.29% -2,276.92% -
  Horiz. % -238.46% 18.68% 137.36% 1,056.04% -363.74% -2,176.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.26 0.25 0.26 0.22 0.22 0.24 0.26 -
  QoQ % 4.00% -3.85% 18.18% 0.00% -8.33% -7.69% -
  Horiz. % 100.00% 96.15% 100.00% 84.62% 84.62% 92.31% 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.
 


 

212  245  477  1339 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.285+0.01 
 XDL 0.165+0.005 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 COMCORP 0.225+0.135 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers