Highlights

[BJCORP] QoQ TTM Result on 2012-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     -26.71%    YoY -     -13.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 7,148,018 7,188,121 7,119,223 7,102,869 7,165,705 7,135,930 7,157,676 -0.09%
  QoQ % -0.56% 0.97% 0.23% -0.88% 0.42% -0.30% -
  Horiz. % 99.87% 100.43% 99.46% 99.23% 100.11% 99.70% 100.00%
PBT 592,623 631,004 629,838 855,026 954,840 1,007,692 1,026,869 -30.57%
  QoQ % -6.08% 0.19% -26.34% -10.45% -5.24% -1.87% -
  Horiz. % 57.71% 61.45% 61.34% 83.27% 92.99% 98.13% 100.00%
Tax -285,589 -271,292 -290,186 -269,082 -256,976 -277,184 -242,353 11.51%
  QoQ % -5.27% 6.51% -7.84% -4.71% 7.29% -14.37% -
  Horiz. % 117.84% 111.94% 119.74% 111.03% 106.03% 114.37% 100.00%
NP 307,034 359,712 339,652 585,944 697,864 730,508 784,516 -46.34%
  QoQ % -14.64% 5.91% -42.03% -16.04% -4.47% -6.88% -
  Horiz. % 39.14% 45.85% 43.29% 74.69% 88.95% 93.12% 100.00%
NP to SH 42,711 56,962 59,725 302,288 412,436 429,621 493,203 -80.28%
  QoQ % -25.02% -4.63% -80.24% -26.71% -4.00% -12.89% -
  Horiz. % 8.66% 11.55% 12.11% 61.29% 83.62% 87.11% 100.00%
Tax Rate 48.19 % 42.99 % 46.07 % 31.47 % 26.91 % 27.51 % 23.60 % 60.60%
  QoQ % 12.10% -6.69% 46.39% 16.95% -2.18% 16.57% -
  Horiz. % 204.19% 182.16% 195.21% 133.35% 114.03% 116.57% 100.00%
Total Cost 6,840,984 6,828,409 6,779,571 6,516,925 6,467,841 6,405,422 6,373,160 4.81%
  QoQ % 0.18% 0.72% 4.03% 0.76% 0.97% 0.51% -
  Horiz. % 107.34% 107.14% 106.38% 102.26% 101.49% 100.51% 100.00%
Net Worth 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 -65.27%
  QoQ % -75.43% -6.11% 2.87% -13.63% -0.76% -0.10% -
  Horiz. % 20.32% 82.70% 88.08% 85.63% 99.14% 99.90% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 43,573 43,573 43,573 43,573 87,436 87,436 87,436 -37.01%
  QoQ % 0.00% 0.00% 0.00% -50.17% 0.00% 0.00% -
  Horiz. % 49.83% 49.83% 49.83% 49.83% 100.00% 100.00% 100.00%
Div Payout % 102.02 % 76.50 % 72.96 % 14.41 % 21.20 % 20.35 % 17.73 % 219.41%
  QoQ % 33.36% 4.85% 406.32% -32.03% 4.18% 14.78% -
  Horiz. % 575.41% 431.47% 411.51% 81.27% 119.57% 114.78% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 -65.27%
  QoQ % -75.43% -6.11% 2.87% -13.63% -0.76% -0.10% -
  Horiz. % 20.32% 82.70% 88.08% 85.63% 99.14% 99.90% 100.00%
NOSH 1,028,999 4,207,500 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 -61.71%
  QoQ % -75.54% -5.41% 2.08% -0.19% -1.12% 1.00% -
  Horiz. % 23.54% 96.25% 101.75% 99.68% 99.87% 101.00% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.30 % 5.00 % 4.77 % 8.25 % 9.74 % 10.24 % 10.96 % -46.26%
  QoQ % -14.00% 4.82% -42.18% -15.30% -4.88% -6.57% -
  Horiz. % 39.23% 45.62% 43.52% 75.27% 88.87% 93.43% 100.00%
ROE 3.30 % 1.08 % 1.07 % 5.55 % 6.54 % 6.76 % 7.75 % -43.25%
  QoQ % 205.56% 0.93% -80.72% -15.14% -3.25% -12.77% -
  Horiz. % 42.58% 13.94% 13.81% 71.61% 84.39% 87.23% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 694.66 170.84 160.06 163.01 164.14 161.62 163.74 160.92%
  QoQ % 306.61% 6.73% -1.81% -0.69% 1.56% -1.29% -
  Horiz. % 424.25% 104.34% 97.75% 99.55% 100.24% 98.71% 100.00%
EPS 4.15 1.35 1.34 6.94 9.45 9.73 11.28 -48.50%
  QoQ % 207.41% 0.75% -80.69% -26.56% -2.88% -13.74% -
  Horiz. % 36.79% 11.97% 11.88% 61.52% 83.78% 86.26% 100.00%
DPS 4.23 1.04 0.98 1.00 2.00 2.00 2.00 64.39%
  QoQ % 306.73% 6.12% -2.00% -50.00% 0.00% 0.00% -
  Horiz. % 211.50% 52.00% 49.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.2564 1.2505 1.2599 1.2502 1.4447 1.4395 1.4554 -9.30%
  QoQ % 0.47% -0.75% 0.78% -13.46% 0.36% -1.09% -
  Horiz. % 86.33% 85.92% 86.57% 85.90% 99.26% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 137.07 137.84 136.52 136.20 137.41 136.84 137.25 -0.09%
  QoQ % -0.56% 0.97% 0.23% -0.88% 0.42% -0.30% -
  Horiz. % 99.87% 100.43% 99.47% 99.23% 100.12% 99.70% 100.00%
EPS 0.82 1.09 1.15 5.80 7.91 8.24 9.46 -80.27%
  QoQ % -24.77% -5.22% -80.17% -26.68% -4.00% -12.90% -
  Horiz. % 8.67% 11.52% 12.16% 61.31% 83.62% 87.10% 100.00%
DPS 0.84 0.84 0.84 0.84 1.68 1.68 1.68 -36.87%
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 0.2479 1.0089 1.0746 1.0446 1.2094 1.2187 1.2200 -65.27%
  QoQ % -75.43% -6.11% 2.87% -13.63% -0.76% -0.11% -
  Horiz. % 20.32% 82.70% 88.08% 85.62% 99.13% 99.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.5350 0.6400 0.7300 0.8000 0.9500 1.0400 1.1900 -
P/RPS 0.08 0.37 0.46 0.49 0.58 0.64 0.73 -76.95%
  QoQ % -78.38% -19.57% -6.12% -15.52% -9.38% -12.33% -
  Horiz. % 10.96% 50.68% 63.01% 67.12% 79.45% 87.67% 100.00%
P/EPS 12.89 47.27 54.37 11.53 10.06 10.69 10.55 14.22%
  QoQ % -72.73% -13.06% 371.55% 14.61% -5.89% 1.33% -
  Horiz. % 122.18% 448.06% 515.36% 109.29% 95.36% 101.33% 100.00%
EY 7.76 2.12 1.84 8.67 9.94 9.36 9.48 -12.44%
  QoQ % 266.04% 15.22% -78.78% -12.78% 6.20% -1.27% -
  Horiz. % 81.86% 22.36% 19.41% 91.46% 104.85% 98.73% 100.00%
DY 7.92 1.62 1.34 1.25 2.11 1.92 1.68 179.84%
  QoQ % 388.89% 20.90% 7.20% -40.76% 9.90% 14.29% -
  Horiz. % 471.43% 96.43% 79.76% 74.40% 125.60% 114.29% 100.00%
P/NAPS 0.43 0.51 0.58 0.64 0.66 0.72 0.82 -34.84%
  QoQ % -15.69% -12.07% -9.38% -3.03% -8.33% -12.20% -
  Horiz. % 52.44% 62.20% 70.73% 78.05% 80.49% 87.80% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 -
Price 0.5150 0.5600 0.6400 0.7800 0.9300 0.9500 0.9600 -
P/RPS 0.07 0.33 0.40 0.48 0.57 0.59 0.59 -75.70%
  QoQ % -78.79% -17.50% -16.67% -15.79% -3.39% 0.00% -
  Horiz. % 11.86% 55.93% 67.80% 81.36% 96.61% 100.00% 100.00%
P/EPS 12.41 41.36 47.66 11.24 9.84 9.76 8.51 28.45%
  QoQ % -70.00% -13.22% 324.02% 14.23% 0.82% 14.69% -
  Horiz. % 145.83% 486.02% 560.05% 132.08% 115.63% 114.69% 100.00%
EY 8.06 2.42 2.10 8.89 10.16 10.24 11.75 -22.13%
  QoQ % 233.06% 15.24% -76.38% -12.50% -0.78% -12.85% -
  Horiz. % 68.60% 20.60% 17.87% 75.66% 86.47% 87.15% 100.00%
DY 8.22 1.85 1.53 1.28 2.15 2.11 2.08 148.92%
  QoQ % 344.32% 20.92% 19.53% -40.47% 1.90% 1.44% -
  Horiz. % 395.19% 88.94% 73.56% 61.54% 103.37% 101.44% 100.00%
P/NAPS 0.41 0.45 0.51 0.62 0.64 0.66 0.66 -27.09%
  QoQ % -8.89% -11.76% -17.74% -3.12% -3.03% 0.00% -
  Horiz. % 62.12% 68.18% 77.27% 93.94% 96.97% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS