Highlights

[BJCORP] QoQ TTM Result on 2012-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     -4.63%    YoY -     -86.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 7,606,584 7,391,099 7,148,018 7,188,121 7,119,223 7,102,869 7,165,705 4.06%
  QoQ % 2.92% 3.40% -0.56% 0.97% 0.23% -0.88% -
  Horiz. % 106.15% 103.15% 99.75% 100.31% 99.35% 99.12% 100.00%
PBT 691,735 595,902 592,623 631,004 629,838 855,026 954,840 -19.35%
  QoQ % 16.08% 0.55% -6.08% 0.19% -26.34% -10.45% -
  Horiz. % 72.45% 62.41% 62.07% 66.08% 65.96% 89.55% 100.00%
Tax -306,971 -273,224 -285,589 -271,292 -290,186 -269,082 -256,976 12.59%
  QoQ % -12.35% 4.33% -5.27% 6.51% -7.84% -4.71% -
  Horiz. % 119.46% 106.32% 111.13% 105.57% 112.92% 104.71% 100.00%
NP 384,764 322,678 307,034 359,712 339,652 585,944 697,864 -32.79%
  QoQ % 19.24% 5.10% -14.64% 5.91% -42.03% -16.04% -
  Horiz. % 55.13% 46.24% 44.00% 51.54% 48.67% 83.96% 100.00%
NP to SH 105,457 80,046 42,711 56,962 59,725 302,288 412,436 -59.75%
  QoQ % 31.75% 87.41% -25.02% -4.63% -80.24% -26.71% -
  Horiz. % 25.57% 19.41% 10.36% 13.81% 14.48% 73.29% 100.00%
Tax Rate 44.38 % 45.85 % 48.19 % 42.99 % 46.07 % 31.47 % 26.91 % 39.63%
  QoQ % -3.21% -4.86% 12.10% -6.69% 46.39% 16.95% -
  Horiz. % 164.92% 170.38% 179.08% 159.75% 171.20% 116.95% 100.00%
Total Cost 7,221,820 7,068,421 6,840,984 6,828,409 6,779,571 6,516,925 6,467,841 7.64%
  QoQ % 2.17% 3.32% 0.18% 0.72% 4.03% 0.76% -
  Horiz. % 111.66% 109.29% 105.77% 105.57% 104.82% 100.76% 100.00%
Net Worth 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 -1.46%
  QoQ % 7.31% 344.72% -75.43% -6.11% 2.87% -13.63% -
  Horiz. % 97.82% 91.16% 20.50% 83.42% 88.85% 86.37% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 45,292 45,292 43,573 43,573 43,573 43,573 87,436 -35.53%
  QoQ % 0.00% 3.95% 0.00% 0.00% 0.00% -50.17% -
  Horiz. % 51.80% 51.80% 49.83% 49.83% 49.83% 49.83% 100.00%
Div Payout % 42.95 % 56.58 % 102.02 % 76.50 % 72.96 % 14.41 % 21.20 % 60.18%
  QoQ % -24.09% -44.54% 33.36% 4.85% 406.32% -32.03% -
  Horiz. % 202.59% 266.89% 481.23% 360.85% 344.15% 67.97% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 -1.46%
  QoQ % 7.31% 344.72% -75.43% -6.11% 2.87% -13.63% -
  Horiz. % 97.82% 91.16% 20.50% 83.42% 88.85% 86.37% 100.00%
NOSH 4,728,584 4,529,264 1,028,999 4,207,500 4,447,936 4,357,333 4,365,714 5.47%
  QoQ % 4.40% 340.16% -75.54% -5.41% 2.08% -0.19% -
  Horiz. % 108.31% 103.75% 23.57% 96.38% 101.88% 99.81% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.06 % 4.37 % 4.30 % 5.00 % 4.77 % 8.25 % 9.74 % -35.40%
  QoQ % 15.79% 1.63% -14.00% 4.82% -42.18% -15.30% -
  Horiz. % 51.95% 44.87% 44.15% 51.33% 48.97% 84.70% 100.00%
ROE 1.71 % 1.39 % 3.30 % 1.08 % 1.07 % 5.55 % 6.54 % -59.14%
  QoQ % 23.02% -57.88% 205.56% 0.93% -80.72% -15.14% -
  Horiz. % 26.15% 21.25% 50.46% 16.51% 16.36% 84.86% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 160.86 163.19 694.66 170.84 160.06 163.01 164.14 -1.34%
  QoQ % -1.43% -76.51% 306.61% 6.73% -1.81% -0.69% -
  Horiz. % 98.00% 99.42% 423.21% 104.08% 97.51% 99.31% 100.00%
EPS 2.23 1.77 4.15 1.35 1.34 6.94 9.45 -61.85%
  QoQ % 25.99% -57.35% 207.41% 0.75% -80.69% -26.56% -
  Horiz. % 23.60% 18.73% 43.92% 14.29% 14.18% 73.44% 100.00%
DPS 0.96 1.00 4.23 1.04 0.98 1.00 2.00 -38.72%
  QoQ % -4.00% -76.36% 306.73% 6.12% -2.00% -50.00% -
  Horiz. % 48.00% 50.00% 211.50% 52.00% 49.00% 50.00% 100.00%
NAPS 1.3048 1.2694 1.2564 1.2505 1.2599 1.2502 1.4447 -6.57%
  QoQ % 2.79% 1.03% 0.47% -0.75% 0.78% -13.46% -
  Horiz. % 90.32% 87.87% 86.97% 86.56% 87.21% 86.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 145.86 141.73 137.07 137.84 136.52 136.20 137.41 4.06%
  QoQ % 2.91% 3.40% -0.56% 0.97% 0.23% -0.88% -
  Horiz. % 106.15% 103.14% 99.75% 100.31% 99.35% 99.12% 100.00%
EPS 2.02 1.53 0.82 1.09 1.15 5.80 7.91 -59.78%
  QoQ % 32.03% 86.59% -24.77% -5.22% -80.17% -26.68% -
  Horiz. % 25.54% 19.34% 10.37% 13.78% 14.54% 73.32% 100.00%
DPS 0.87 0.87 0.84 0.84 0.84 0.84 1.68 -35.54%
  QoQ % 0.00% 3.57% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 51.79% 51.79% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.1831 1.1025 0.2479 1.0089 1.0746 1.0446 1.2094 -1.46%
  QoQ % 7.31% 344.74% -75.43% -6.11% 2.87% -13.63% -
  Horiz. % 97.83% 91.16% 20.50% 83.42% 88.85% 86.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.5800 0.5200 0.5350 0.6400 0.7300 0.8000 0.9500 -
P/RPS 0.36 0.32 0.08 0.37 0.46 0.49 0.58 -27.26%
  QoQ % 12.50% 300.00% -78.38% -19.57% -6.12% -15.52% -
  Horiz. % 62.07% 55.17% 13.79% 63.79% 79.31% 84.48% 100.00%
P/EPS 26.01 29.42 12.89 47.27 54.37 11.53 10.06 88.49%
  QoQ % -11.59% 128.24% -72.73% -13.06% 371.55% 14.61% -
  Horiz. % 258.55% 292.45% 128.13% 469.88% 540.46% 114.61% 100.00%
EY 3.85 3.40 7.76 2.12 1.84 8.67 9.94 -46.90%
  QoQ % 13.24% -56.19% 266.04% 15.22% -78.78% -12.78% -
  Horiz. % 38.73% 34.21% 78.07% 21.33% 18.51% 87.22% 100.00%
DY 1.65 1.92 7.92 1.62 1.34 1.25 2.11 -15.13%
  QoQ % -14.06% -75.76% 388.89% 20.90% 7.20% -40.76% -
  Horiz. % 78.20% 91.00% 375.36% 76.78% 63.51% 59.24% 100.00%
P/NAPS 0.44 0.41 0.43 0.51 0.58 0.64 0.66 -23.70%
  QoQ % 7.32% -4.65% -15.69% -12.07% -9.38% -3.03% -
  Horiz. % 66.67% 62.12% 65.15% 77.27% 87.88% 96.97% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 -
Price 0.5850 0.5850 0.5150 0.5600 0.6400 0.7800 0.9300 -
P/RPS 0.36 0.36 0.07 0.33 0.40 0.48 0.57 -26.41%
  QoQ % 0.00% 414.29% -78.79% -17.50% -16.67% -15.79% -
  Horiz. % 63.16% 63.16% 12.28% 57.89% 70.18% 84.21% 100.00%
P/EPS 26.23 33.10 12.41 41.36 47.66 11.24 9.84 92.37%
  QoQ % -20.76% 166.72% -70.00% -13.22% 324.02% 14.23% -
  Horiz. % 266.57% 336.38% 126.12% 420.33% 484.35% 114.23% 100.00%
EY 3.81 3.02 8.06 2.42 2.10 8.89 10.16 -48.03%
  QoQ % 26.16% -62.53% 233.06% 15.24% -76.38% -12.50% -
  Horiz. % 37.50% 29.72% 79.33% 23.82% 20.67% 87.50% 100.00%
DY 1.64 1.71 8.22 1.85 1.53 1.28 2.15 -16.53%
  QoQ % -4.09% -79.20% 344.32% 20.92% 19.53% -40.47% -
  Horiz. % 76.28% 79.53% 382.33% 86.05% 71.16% 59.53% 100.00%
P/NAPS 0.45 0.46 0.41 0.45 0.51 0.62 0.64 -20.95%
  QoQ % -2.17% 12.20% -8.89% -11.76% -17.74% -3.12% -
  Horiz. % 70.31% 71.88% 64.06% 70.31% 79.69% 96.88% 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
 
 

2209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.640.00 
 KOTRA 1.900.00 
 UCREST 0.100.00 
 EITA 1.110.00 
 PUC 0.1050.00 
 WILLOW 0.4050.00 
 EAH-WE 0.0050.00 
 IRIS 0.1050.00 
 HSI-C9L 0.090.00 
 HOOVER 0.4250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers