Highlights

[BJCORP] QoQ TTM Result on 2014-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     64.43%    YoY -     -169.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 9,244,664 9,593,877 9,745,354 9,901,490 9,098,789 8,633,355 8,212,577 8.24%
  QoQ % -3.64% -1.55% -1.58% 8.82% 5.39% 5.12% -
  Horiz. % 112.57% 116.82% 118.66% 120.56% 110.79% 105.12% 100.00%
PBT 1,417,968 1,434,433 1,653,986 687,696 430,339 491,081 759,630 51.78%
  QoQ % -1.15% -13.27% 140.51% 59.80% -12.37% -35.35% -
  Horiz. % 186.67% 188.83% 217.74% 90.53% 56.65% 64.65% 100.00%
Tax -347,974 -377,217 -394,110 -413,950 -387,139 -382,642 -373,663 -4.65%
  QoQ % 7.75% 4.29% 4.79% -6.93% -1.18% -2.40% -
  Horiz. % 93.13% 100.95% 105.47% 110.78% 103.61% 102.40% 100.00%
NP 1,069,994 1,057,216 1,259,876 273,746 43,200 108,439 385,967 97.71%
  QoQ % 1.21% -16.09% 360.24% 533.67% -60.16% -71.90% -
  Horiz. % 277.22% 273.91% 326.42% 70.92% 11.19% 28.10% 100.00%
NP to SH 909,646 861,795 886,314 -73,121 -205,573 -160,422 120,831 285.54%
  QoQ % 5.55% -2.77% 1,312.12% 64.43% -28.15% -232.77% -
  Horiz. % 752.83% 713.22% 733.52% -60.52% -170.13% -132.77% 100.00%
Tax Rate 24.54 % 26.30 % 23.83 % 60.19 % 89.96 % 77.92 % 49.19 % -37.18%
  QoQ % -6.69% 10.37% -60.41% -33.09% 15.45% 58.41% -
  Horiz. % 49.89% 53.47% 48.44% 122.36% 182.88% 158.41% 100.00%
Total Cost 8,174,670 8,536,661 8,485,478 9,627,744 9,055,589 8,524,916 7,826,610 2.95%
  QoQ % -4.24% 0.60% -11.86% 6.32% 6.22% 8.92% -
  Horiz. % 104.45% 109.07% 108.42% 123.01% 115.70% 108.92% 100.00%
Net Worth 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 28.92%
  QoQ % -5.63% -3.85% 25.62% 46.69% -29.17% 23.47% -
  Horiz. % 146.23% 154.95% 161.16% 128.29% 87.45% 123.47% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 50,361 50,361 51,322 51,322 51,322 51,322 45,292 7.35%
  QoQ % 0.00% -1.87% 0.00% 0.00% 0.00% 13.31% -
  Horiz. % 111.19% 111.19% 113.31% 113.31% 113.31% 113.31% 100.00%
Div Payout % 5.54 % 5.84 % 5.79 % - % - % - % 37.48 % -72.14%
  QoQ % -5.14% 0.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.78% 15.58% 15.45% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 28.92%
  QoQ % -5.63% -3.85% 25.62% 46.69% -29.17% 23.47% -
  Horiz. % 146.23% 154.95% 161.16% 128.29% 87.45% 123.47% 100.00%
NOSH 4,717,058 5,036,135 4,966,435 4,890,670 3,450,833 5,132,253 3,895,853 13.64%
  QoQ % -6.34% 1.40% 1.55% 41.72% -32.76% 31.74% -
  Horiz. % 121.08% 129.27% 127.48% 125.54% 88.58% 131.74% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 11.57 % 11.02 % 12.93 % 2.76 % 0.47 % 1.26 % 4.70 % 82.62%
  QoQ % 4.99% -14.77% 368.48% 487.23% -62.70% -73.19% -
  Horiz. % 246.17% 234.47% 275.11% 58.72% 10.00% 26.81% 100.00%
ROE 12.07 % 10.79 % 10.67 % -1.11 % -4.56 % -2.52 % 2.34 % 199.43%
  QoQ % 11.86% 1.12% 1,061.26% 75.66% -80.95% -207.69% -
  Horiz. % 515.81% 461.11% 455.98% -47.44% -194.87% -107.69% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 195.98 190.50 196.22 202.46 263.67 168.22 210.80 -4.76%
  QoQ % 2.88% -2.92% -3.08% -23.21% 56.74% -20.20% -
  Horiz. % 92.97% 90.37% 93.08% 96.04% 125.08% 79.80% 100.00%
EPS 19.28 17.11 17.85 -1.50 -5.96 -3.13 3.10 239.33%
  QoQ % 12.68% -4.15% 1,290.00% 74.83% -90.42% -200.97% -
  Horiz. % 621.94% 551.94% 575.81% -48.39% -192.26% -100.97% 100.00%
DPS 1.07 1.00 1.03 1.05 1.49 1.00 1.16 -5.26%
  QoQ % 7.00% -2.91% -1.90% -29.53% 49.00% -13.79% -
  Horiz. % 92.24% 86.21% 88.79% 90.52% 128.45% 86.21% 100.00%
NAPS 1.5983 1.5863 1.6730 1.3524 1.3066 1.2404 1.3234 13.45%
  QoQ % 0.76% -5.18% 23.71% 3.51% 5.34% -6.27% -
  Horiz. % 120.77% 119.87% 126.42% 102.19% 98.73% 93.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 177.27 183.97 186.87 189.87 174.48 165.55 157.48 8.23%
  QoQ % -3.64% -1.55% -1.58% 8.82% 5.39% 5.12% -
  Horiz. % 112.57% 116.82% 118.66% 120.57% 110.80% 105.12% 100.00%
EPS 17.44 16.53 17.00 -1.40 -3.94 -3.08 2.32 285.16%
  QoQ % 5.51% -2.76% 1,314.29% 64.47% -27.92% -232.76% -
  Horiz. % 751.72% 712.50% 732.76% -60.34% -169.83% -132.76% 100.00%
DPS 0.97 0.97 0.98 0.98 0.98 0.98 0.87 7.54%
  QoQ % 0.00% -1.02% 0.00% 0.00% 0.00% 12.64% -
  Horiz. % 111.49% 111.49% 112.64% 112.64% 112.64% 112.64% 100.00%
NAPS 1.4457 1.5319 1.5933 1.2683 0.8646 1.2207 0.9887 28.92%
  QoQ % -5.63% -3.85% 25.62% 46.69% -29.17% 23.47% -
  Horiz. % 146.22% 154.94% 161.15% 128.28% 87.45% 123.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.3900 0.4350 0.4050 0.5100 0.5050 0.5000 0.5100 -
P/RPS 0.20 0.23 0.21 0.25 0.19 0.30 0.24 -11.47%
  QoQ % -13.04% 9.52% -16.00% 31.58% -36.67% 25.00% -
  Horiz. % 83.33% 95.83% 87.50% 104.17% 79.17% 125.00% 100.00%
P/EPS 2.02 2.54 2.27 -34.11 -8.48 -16.00 16.44 -75.38%
  QoQ % -20.47% 11.89% 106.65% -302.24% 47.00% -197.32% -
  Horiz. % 12.29% 15.45% 13.81% -207.48% -51.58% -97.32% 100.00%
EY 49.45 39.34 44.06 -2.93 -11.80 -6.25 6.08 305.98%
  QoQ % 25.70% -10.71% 1,603.75% 75.17% -88.80% -202.80% -
  Horiz. % 813.32% 647.04% 724.67% -48.19% -194.08% -102.80% 100.00%
DY 2.74 2.30 2.55 2.06 2.95 2.00 2.28 13.07%
  QoQ % 19.13% -9.80% 23.79% -30.17% 47.50% -12.28% -
  Horiz. % 120.18% 100.88% 111.84% 90.35% 129.39% 87.72% 100.00%
P/NAPS 0.24 0.27 0.24 0.38 0.39 0.40 0.39 -27.72%
  QoQ % -11.11% 12.50% -36.84% -2.56% -2.50% 2.56% -
  Horiz. % 61.54% 69.23% 61.54% 97.44% 100.00% 102.56% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 26/03/14 -
Price 0.3600 0.4100 0.4400 0.3950 0.5850 0.5250 0.5250 -
P/RPS 0.18 0.22 0.22 0.20 0.22 0.31 0.25 -19.72%
  QoQ % -18.18% 0.00% 10.00% -9.09% -29.03% 24.00% -
  Horiz. % 72.00% 88.00% 88.00% 80.00% 88.00% 124.00% 100.00%
P/EPS 1.87 2.40 2.47 -26.42 -9.82 -16.80 16.93 -77.07%
  QoQ % -22.08% -2.83% 109.35% -169.04% 41.55% -199.23% -
  Horiz. % 11.05% 14.18% 14.59% -156.05% -58.00% -99.23% 100.00%
EY 53.57 41.74 40.56 -3.79 -10.18 -5.95 5.91 336.49%
  QoQ % 28.34% 2.91% 1,170.18% 62.77% -71.09% -200.68% -
  Horiz. % 906.43% 706.26% 686.29% -64.13% -172.25% -100.68% 100.00%
DY 2.97 2.44 2.35 2.66 2.54 1.90 2.21 21.85%
  QoQ % 21.72% 3.83% -11.65% 4.72% 33.68% -14.03% -
  Horiz. % 134.39% 110.41% 106.33% 120.36% 114.93% 85.97% 100.00%
P/NAPS 0.23 0.26 0.26 0.29 0.45 0.42 0.40 -30.92%
  QoQ % -11.54% 0.00% -10.34% -35.56% 7.14% 5.00% -
  Horiz. % 57.50% 65.00% 65.00% 72.50% 112.50% 105.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers