Highlights

[BJCORP] QoQ TTM Result on 2012-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     -4.00%    YoY -     6.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 7,188,121 7,119,223 7,102,869 7,165,705 7,135,930 7,157,676 7,114,486 0.69%
  QoQ % 0.97% 0.23% -0.88% 0.42% -0.30% 0.61% -
  Horiz. % 101.03% 100.07% 99.84% 100.72% 100.30% 100.61% 100.00%
PBT 631,004 629,838 855,026 954,840 1,007,692 1,026,869 874,255 -19.46%
  QoQ % 0.19% -26.34% -10.45% -5.24% -1.87% 17.46% -
  Horiz. % 72.18% 72.04% 97.80% 109.22% 115.26% 117.46% 100.00%
Tax -271,292 -290,186 -269,082 -256,976 -277,184 -242,353 -245,426 6.88%
  QoQ % 6.51% -7.84% -4.71% 7.29% -14.37% 1.25% -
  Horiz. % 110.54% 118.24% 109.64% 104.71% 112.94% 98.75% 100.00%
NP 359,712 339,652 585,944 697,864 730,508 784,516 628,829 -30.97%
  QoQ % 5.91% -42.03% -16.04% -4.47% -6.88% 24.76% -
  Horiz. % 57.20% 54.01% 93.18% 110.98% 116.17% 124.76% 100.00%
NP to SH 56,962 59,725 302,288 412,436 429,621 493,203 348,081 -69.92%
  QoQ % -4.63% -80.24% -26.71% -4.00% -12.89% 41.69% -
  Horiz. % 16.36% 17.16% 86.84% 118.49% 123.43% 141.69% 100.00%
Tax Rate 42.99 % 46.07 % 31.47 % 26.91 % 27.51 % 23.60 % 28.07 % 32.70%
  QoQ % -6.69% 46.39% 16.95% -2.18% 16.57% -15.92% -
  Horiz. % 153.15% 164.13% 112.11% 95.87% 98.00% 84.08% 100.00%
Total Cost 6,828,409 6,779,571 6,516,925 6,467,841 6,405,422 6,373,160 6,485,657 3.48%
  QoQ % 0.72% 4.03% 0.76% 0.97% 0.51% -1.73% -
  Horiz. % 105.28% 104.53% 100.48% 99.73% 98.76% 98.27% 100.00%
Net Worth 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 -9.24%
  QoQ % -6.11% 2.87% -13.63% -0.76% -0.10% 4.48% -
  Horiz. % 86.41% 92.03% 89.46% 103.58% 104.38% 104.48% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 43,573 43,573 43,573 87,436 87,436 87,436 87,436 -37.01%
  QoQ % 0.00% 0.00% -50.17% 0.00% 0.00% 0.00% -
  Horiz. % 49.83% 49.83% 49.83% 100.00% 100.00% 100.00% 100.00%
Div Payout % 76.50 % 72.96 % 14.41 % 21.20 % 20.35 % 17.73 % 25.12 % 109.39%
  QoQ % 4.85% 406.32% -32.03% 4.18% 14.78% -29.42% -
  Horiz. % 304.54% 290.45% 57.36% 84.39% 81.01% 70.58% 100.00%
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 -9.24%
  QoQ % -6.11% 2.87% -13.63% -0.76% -0.10% 4.48% -
  Horiz. % 86.41% 92.03% 89.46% 103.58% 104.38% 104.48% 100.00%
NOSH 4,207,500 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 4,371,814 -2.51%
  QoQ % -5.41% 2.08% -0.19% -1.12% 1.00% -0.01% -
  Horiz. % 96.24% 101.74% 99.67% 99.86% 100.99% 99.99% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 5.00 % 4.77 % 8.25 % 9.74 % 10.24 % 10.96 % 8.84 % -31.49%
  QoQ % 4.82% -42.18% -15.30% -4.88% -6.57% 23.98% -
  Horiz. % 56.56% 53.96% 93.33% 110.18% 115.84% 123.98% 100.00%
ROE 1.08 % 1.07 % 5.55 % 6.54 % 6.76 % 7.75 % 5.72 % -66.92%
  QoQ % 0.93% -80.72% -15.14% -3.25% -12.77% 35.49% -
  Horiz. % 18.88% 18.71% 97.03% 114.34% 118.18% 135.49% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 170.84 160.06 163.01 164.14 161.62 163.74 162.74 3.28%
  QoQ % 6.73% -1.81% -0.69% 1.56% -1.29% 0.61% -
  Horiz. % 104.98% 98.35% 100.17% 100.86% 99.31% 100.61% 100.00%
EPS 1.35 1.34 6.94 9.45 9.73 11.28 7.96 -69.20%
  QoQ % 0.75% -80.69% -26.56% -2.88% -13.74% 41.71% -
  Horiz. % 16.96% 16.83% 87.19% 118.72% 122.24% 141.71% 100.00%
DPS 1.04 0.98 1.00 2.00 2.00 2.00 2.00 -35.21%
  QoQ % 6.12% -2.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.00% 49.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2505 1.2599 1.2502 1.4447 1.4395 1.4554 1.3928 -6.90%
  QoQ % -0.75% 0.78% -13.46% 0.36% -1.09% 4.49% -
  Horiz. % 89.78% 90.46% 89.76% 103.73% 103.35% 104.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,395,077
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 133.23 131.96 131.65 132.82 132.27 132.67 131.87 0.68%
  QoQ % 0.96% 0.24% -0.88% 0.42% -0.30% 0.61% -
  Horiz. % 101.03% 100.07% 99.83% 100.72% 100.30% 100.61% 100.00%
EPS 1.06 1.11 5.60 7.64 7.96 9.14 6.45 -69.83%
  QoQ % -4.50% -80.18% -26.70% -4.02% -12.91% 41.71% -
  Horiz. % 16.43% 17.21% 86.82% 118.45% 123.41% 141.71% 100.00%
DPS 0.81 0.81 0.81 1.62 1.62 1.62 1.62 -36.87%
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9752 1.0387 1.0097 1.1691 1.1780 1.1792 1.1286 -9.24%
  QoQ % -6.11% 2.87% -13.63% -0.76% -0.10% 4.48% -
  Horiz. % 86.41% 92.03% 89.46% 103.59% 104.38% 104.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.6400 0.7300 0.8000 0.9500 1.0400 1.1900 1.1400 -
P/RPS 0.37 0.46 0.49 0.58 0.64 0.73 0.70 -34.50%
  QoQ % -19.57% -6.12% -15.52% -9.38% -12.33% 4.29% -
  Horiz. % 52.86% 65.71% 70.00% 82.86% 91.43% 104.29% 100.00%
P/EPS 47.27 54.37 11.53 10.06 10.69 10.55 14.32 120.90%
  QoQ % -13.06% 371.55% 14.61% -5.89% 1.33% -26.33% -
  Horiz. % 330.10% 379.68% 80.52% 70.25% 74.65% 73.67% 100.00%
EY 2.12 1.84 8.67 9.94 9.36 9.48 6.98 -54.65%
  QoQ % 15.22% -78.78% -12.78% 6.20% -1.27% 35.82% -
  Horiz. % 30.37% 26.36% 124.21% 142.41% 134.10% 135.82% 100.00%
DY 1.62 1.34 1.25 2.11 1.92 1.68 1.75 -4.99%
  QoQ % 20.90% 7.20% -40.76% 9.90% 14.29% -4.00% -
  Horiz. % 92.57% 76.57% 71.43% 120.57% 109.71% 96.00% 100.00%
P/NAPS 0.51 0.58 0.64 0.66 0.72 0.82 0.82 -27.03%
  QoQ % -12.07% -9.38% -3.03% -8.33% -12.20% 0.00% -
  Horiz. % 62.20% 70.73% 78.05% 80.49% 87.80% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 -
Price 0.5600 0.6400 0.7800 0.9300 0.9500 0.9600 1.2000 -
P/RPS 0.33 0.40 0.48 0.57 0.59 0.59 0.74 -41.49%
  QoQ % -17.50% -16.67% -15.79% -3.39% 0.00% -20.27% -
  Horiz. % 44.59% 54.05% 64.86% 77.03% 79.73% 79.73% 100.00%
P/EPS 41.36 47.66 11.24 9.84 9.76 8.51 15.07 95.43%
  QoQ % -13.22% 324.02% 14.23% 0.82% 14.69% -43.53% -
  Horiz. % 274.45% 316.26% 74.59% 65.30% 64.76% 56.47% 100.00%
EY 2.42 2.10 8.89 10.16 10.24 11.75 6.63 -48.77%
  QoQ % 15.24% -76.38% -12.50% -0.78% -12.85% 77.22% -
  Horiz. % 36.50% 31.67% 134.09% 153.24% 154.45% 177.22% 100.00%
DY 1.85 1.53 1.28 2.15 2.11 2.08 1.67 7.03%
  QoQ % 20.92% 19.53% -40.47% 1.90% 1.44% 24.55% -
  Horiz. % 110.78% 91.62% 76.65% 128.74% 126.35% 124.55% 100.00%
P/NAPS 0.45 0.51 0.62 0.64 0.66 0.66 0.86 -34.94%
  QoQ % -11.76% -17.74% -3.12% -3.03% 0.00% -23.26% -
  Horiz. % 52.33% 59.30% 72.09% 74.42% 76.74% 76.74% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS