Highlights

[BJCORP] YoY Annualized Quarter Result on 2013-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     14.19%    YoY -     -75.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 9,016,774 9,514,106 8,729,027 7,376,047 7,055,417 7,043,612 6,757,534 4.92%
  YoY % -5.23% 8.99% 18.34% 4.54% 0.17% 4.23% -
  Horiz. % 133.43% 140.79% 129.17% 109.15% 104.41% 104.23% 100.00%
PBT 293,737 1,388,189 523,866 575,262 849,197 861,551 595,600 -11.10%
  YoY % -78.84% 164.99% -8.93% -32.26% -1.43% 44.65% -
  Horiz. % 49.32% 233.07% 87.96% 96.59% 142.58% 144.65% 100.00%
Tax -410,826 -359,477 -395,967 -249,440 -249,703 -235,563 -205,528 12.22%
  YoY % -14.28% 9.22% -58.74% 0.11% -6.00% -14.61% -
  Horiz. % 199.89% 174.90% 192.66% 121.37% 121.49% 114.61% 100.00%
NP -117,089 1,028,712 127,899 325,822 599,494 625,988 390,072 -
  YoY % -111.38% 704.32% -60.75% -45.65% -4.23% 60.48% -
  Horiz. % -30.02% 263.72% 32.79% 83.53% 153.69% 160.48% 100.00%
NP to SH -177,223 831,667 -148,920 74,978 311,571 352,168 79,990 -
  YoY % -121.31% 658.47% -298.62% -75.94% -11.53% 340.27% -
  Horiz. % -221.56% 1,039.71% -186.17% 93.73% 389.51% 440.27% 100.00%
Tax Rate 139.86 % 25.90 % 75.59 % 43.36 % 29.40 % 27.34 % 34.51 % 26.24%
  YoY % 440.00% -65.74% 74.33% 47.48% 7.53% -20.78% -
  Horiz. % 405.27% 75.05% 219.04% 125.64% 85.19% 79.22% 100.00%
Total Cost 9,133,863 8,485,394 8,601,128 7,050,225 6,455,923 6,417,624 6,367,462 6.19%
  YoY % 7.64% -1.35% 22.00% 9.21% 0.60% 0.79% -
  Horiz. % 143.45% 133.26% 135.08% 110.72% 101.39% 100.79% 100.00%
Net Worth 7,768,825 7,762,061 6,944,935 5,393,575 5,590,347 6,101,475 5,693,546 5.31%
  YoY % 0.09% 11.77% 28.76% -3.52% -8.38% 7.16% -
  Horiz. % 136.45% 136.33% 121.98% 94.73% 98.19% 107.16% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - 49,217 55,702 42,352 44,001 306,101 40,732 -
  YoY % 0.00% -11.64% 31.52% -3.75% -85.63% 651.50% -
  Horiz. % 0.00% 120.83% 136.75% 103.98% 108.03% 751.50% 100.00%
Div Payout % - % 5.92 % - % 56.49 % 14.12 % 86.92 % 50.92 % -
  YoY % 0.00% 0.00% 0.00% 300.07% -83.76% 70.70% -
  Horiz. % 0.00% 11.63% 0.00% 110.94% 27.73% 170.70% 100.00%
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 7,768,825 7,762,061 6,944,935 5,393,575 5,590,347 6,101,475 5,693,546 5.31%
  YoY % 0.09% 11.77% 28.76% -3.52% -8.38% 7.16% -
  Horiz. % 136.45% 136.33% 121.98% 94.73% 98.19% 107.16% 100.00%
NOSH 5,510,977 4,921,730 5,570,208 4,235,238 4,400,116 4,372,876 4,073,219 5.16%
  YoY % 11.97% -11.64% 31.52% -3.75% 0.62% 7.36% -
  Horiz. % 135.30% 120.83% 136.75% 103.98% 108.03% 107.36% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -1.30 % 10.81 % 1.47 % 4.42 % 8.50 % 8.89 % 5.77 % -
  YoY % -112.03% 635.37% -66.74% -48.00% -4.39% 54.07% -
  Horiz. % -22.53% 187.35% 25.48% 76.60% 147.31% 154.07% 100.00%
ROE -2.28 % 10.71 % -2.14 % 1.39 % 5.57 % 5.77 % 1.40 % -
  YoY % -121.29% 600.47% -253.96% -75.04% -3.47% 312.14% -
  Horiz. % -162.86% 765.00% -152.86% 99.29% 397.86% 412.14% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 163.61 193.31 156.71 174.16 160.35 161.08 165.90 -0.23%
  YoY % -15.36% 23.36% -10.02% 8.61% -0.45% -2.91% -
  Horiz. % 98.62% 116.52% 94.46% 104.98% 96.65% 97.09% 100.00%
EPS -3.22 16.91 -2.65 1.79 7.09 8.06 1.96 -
  YoY % -119.04% 738.11% -248.04% -74.75% -12.03% 311.22% -
  Horiz. % -164.29% 862.76% -135.20% 91.33% 361.73% 411.22% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 7.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -85.71% 600.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 700.00% 100.00%
NAPS 1.4097 1.5771 1.2468 1.2735 1.2705 1.3953 1.3978 0.14%
  YoY % -10.61% 26.49% -2.10% 0.24% -8.94% -0.18% -
  Horiz. % 100.85% 112.83% 89.20% 91.11% 90.89% 99.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 172.90 182.44 167.39 141.44 135.29 135.07 129.58 4.92%
  YoY % -5.23% 8.99% 18.35% 4.55% 0.16% 4.24% -
  Horiz. % 133.43% 140.79% 129.18% 109.15% 104.41% 104.24% 100.00%
EPS -3.40 15.95 -2.86 1.44 5.97 6.75 1.53 -
  YoY % -121.32% 657.69% -298.61% -75.88% -11.56% 341.18% -
  Horiz. % -222.22% 1,042.48% -186.93% 94.12% 390.20% 441.18% 100.00%
DPS 0.00 0.94 1.07 0.81 0.84 5.87 0.78 -
  YoY % 0.00% -12.15% 32.10% -3.57% -85.69% 652.56% -
  Horiz. % 0.00% 120.51% 137.18% 103.85% 107.69% 752.56% 100.00%
NAPS 1.4897 1.4884 1.3317 1.0343 1.0720 1.1700 1.0918 5.31%
  YoY % 0.09% 11.77% 28.75% -3.52% -8.38% 7.16% -
  Horiz. % 136.44% 136.33% 121.97% 94.73% 98.19% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.3850 0.4350 0.5000 0.5200 0.8000 1.1400 1.7100 -
P/RPS 0.24 0.23 0.32 0.30 0.50 0.71 1.03 -21.54%
  YoY % 4.35% -28.12% 6.67% -40.00% -29.58% -31.07% -
  Horiz. % 23.30% 22.33% 31.07% 29.13% 48.54% 68.93% 100.00%
P/EPS -11.97 2.57 -18.70 29.37 11.30 14.16 87.08 -
  YoY % -565.76% 113.74% -163.67% 159.91% -20.20% -83.74% -
  Horiz. % -13.75% 2.95% -21.47% 33.73% 12.98% 16.26% 100.00%
EY -8.35 38.85 -5.35 3.40 8.85 7.06 1.15 -
  YoY % -121.49% 826.17% -257.35% -61.58% 25.35% 513.91% -
  Horiz. % -726.09% 3,378.26% -465.22% 295.65% 769.57% 613.91% 100.00%
DY 0.00 2.30 2.00 1.92 1.25 6.14 0.58 -
  YoY % 0.00% 15.00% 4.17% 53.60% -79.64% 958.62% -
  Horiz. % 0.00% 396.55% 344.83% 331.03% 215.52% 1,058.62% 100.00%
P/NAPS 0.27 0.28 0.40 0.41 0.63 0.82 1.22 -22.21%
  YoY % -3.57% -30.00% -2.44% -34.92% -23.17% -32.79% -
  Horiz. % 22.13% 22.95% 32.79% 33.61% 51.64% 67.21% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 0.3600 0.4100 0.5250 0.5850 0.7800 1.2000 1.2700 -
P/RPS 0.22 0.21 0.34 0.34 0.49 0.74 0.77 -18.83%
  YoY % 4.76% -38.24% 0.00% -30.61% -33.78% -3.90% -
  Horiz. % 28.57% 27.27% 44.16% 44.16% 63.64% 96.10% 100.00%
P/EPS -11.19 2.43 -19.64 33.04 11.02 14.90 64.67 -
  YoY % -560.49% 112.37% -159.44% 199.82% -26.04% -76.96% -
  Horiz. % -17.30% 3.76% -30.37% 51.09% 17.04% 23.04% 100.00%
EY -8.93 41.21 -5.09 3.03 9.08 6.71 1.55 -
  YoY % -121.67% 909.63% -267.99% -66.63% 35.32% 332.90% -
  Horiz. % -576.13% 2,658.71% -328.39% 195.48% 585.81% 432.90% 100.00%
DY 0.00 2.44 1.90 1.71 1.28 5.83 0.79 -
  YoY % 0.00% 28.42% 11.11% 33.59% -78.04% 637.97% -
  Horiz. % 0.00% 308.86% 240.51% 216.46% 162.03% 737.97% 100.00%
P/NAPS 0.26 0.26 0.42 0.46 0.61 0.86 0.91 -18.83%
  YoY % 0.00% -38.10% -8.70% -24.59% -29.07% -5.49% -
  Horiz. % 28.57% 28.57% 46.15% 50.55% 67.03% 94.51% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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