Highlights

[BJCORP] YoY Annualized Quarter Result on 2015-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -45.13%    YoY -     658.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 9,782,153 9,138,002 9,016,774 9,514,106 8,729,027 7,376,047 7,055,417 4.66%
  YoY % 7.05% 1.34% -5.23% 8.99% 18.34% 4.54% -
  Horiz. % 138.65% 129.52% 127.80% 134.85% 123.72% 104.54% 100.00%
PBT 429,075 626,167 293,737 1,388,189 523,866 575,262 849,197 -9.08%
  YoY % -31.48% 113.17% -78.84% 164.99% -8.93% -32.26% -
  Horiz. % 50.53% 73.74% 34.59% 163.47% 61.69% 67.74% 100.00%
Tax -303,357 -326,482 -410,826 -359,477 -395,967 -249,440 -249,703 2.75%
  YoY % 7.08% 20.53% -14.28% 9.22% -58.74% 0.11% -
  Horiz. % 121.49% 130.75% 164.53% 143.96% 158.58% 99.89% 100.00%
NP 125,718 299,685 -117,089 1,028,712 127,899 325,822 599,494 -19.58%
  YoY % -58.05% 355.95% -111.38% 704.32% -60.75% -45.65% -
  Horiz. % 20.97% 49.99% -19.53% 171.60% 21.33% 54.35% 100.00%
NP to SH -112,183 139,952 -177,223 831,667 -148,920 74,978 311,571 -
  YoY % -180.16% 178.97% -121.31% 658.47% -298.62% -75.94% -
  Horiz. % -36.01% 44.92% -56.88% 266.93% -47.80% 24.06% 100.00%
Tax Rate 70.70 % 52.14 % 139.86 % 25.90 % 75.59 % 43.36 % 29.40 % 13.02%
  YoY % 35.60% -62.72% 440.00% -65.74% 74.33% 47.48% -
  Horiz. % 240.48% 177.35% 475.71% 88.10% 257.11% 147.48% 100.00%
Total Cost 9,656,435 8,838,317 9,133,863 8,485,394 8,601,128 7,050,225 6,455,923 5.78%
  YoY % 9.26% -3.24% 7.64% -1.35% 22.00% 9.21% -
  Horiz. % 149.57% 136.90% 141.48% 131.44% 133.23% 109.21% 100.00%
Net Worth 7,055,764 7,878,971 7,768,825 7,762,061 6,944,935 5,393,575 5,590,347 3.30%
  YoY % -10.45% 1.42% 0.09% 11.77% 28.76% -3.52% -
  Horiz. % 126.21% 140.94% 138.97% 138.85% 124.23% 96.48% 100.00%
Dividend
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - 49,217 55,702 42,352 44,001 -
  YoY % 0.00% 0.00% 0.00% -11.64% 31.52% -3.75% -
  Horiz. % 0.00% 0.00% 0.00% 111.85% 126.59% 96.25% 100.00%
Div Payout % - % - % - % 5.92 % - % 56.49 % 14.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 300.07% -
  Horiz. % 0.00% 0.00% 0.00% 41.93% 0.00% 400.07% 100.00%
Equity
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 7,055,764 7,878,971 7,768,825 7,762,061 6,944,935 5,393,575 5,590,347 3.30%
  YoY % -10.45% 1.42% 0.09% 11.77% 28.76% -3.52% -
  Horiz. % 126.21% 140.94% 138.97% 138.85% 124.23% 96.48% 100.00%
NOSH 5,702,549 5,623,418 5,510,977 4,921,730 5,570,208 4,235,238 4,400,116 3.68%
  YoY % 1.41% 2.04% 11.97% -11.64% 31.52% -3.75% -
  Horiz. % 129.60% 127.80% 125.25% 111.85% 126.59% 96.25% 100.00%
Ratio Analysis
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 1.29 % 3.28 % -1.30 % 10.81 % 1.47 % 4.42 % 8.50 % -23.12%
  YoY % -60.67% 352.31% -112.03% 635.37% -66.74% -48.00% -
  Horiz. % 15.18% 38.59% -15.29% 127.18% 17.29% 52.00% 100.00%
ROE -1.59 % 1.78 % -2.28 % 10.71 % -2.14 % 1.39 % 5.57 % -
  YoY % -189.33% 178.07% -121.29% 600.47% -253.96% -75.04% -
  Horiz. % -28.55% 31.96% -40.93% 192.28% -38.42% 24.96% 100.00%
Per Share
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 171.54 162.50 163.61 193.31 156.71 174.16 160.35 0.95%
  YoY % 5.56% -0.68% -15.36% 23.36% -10.02% 8.61% -
  Horiz. % 106.98% 101.34% 102.03% 120.56% 97.73% 108.61% 100.00%
EPS -1.81 2.76 -3.22 16.91 -2.65 1.79 7.09 -
  YoY % -165.58% 185.71% -119.04% 738.11% -248.04% -74.75% -
  Horiz. % -25.53% 38.93% -45.42% 238.50% -37.38% 25.25% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2373 1.4011 1.4097 1.5771 1.2468 1.2735 1.2705 -0.37%
  YoY % -11.69% -0.61% -10.61% 26.49% -2.10% 0.24% -
  Horiz. % 97.39% 110.28% 110.96% 124.13% 98.13% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 186.13 173.88 171.57 181.03 166.09 140.35 134.25 4.66%
  YoY % 7.05% 1.35% -5.23% 9.00% 18.34% 4.54% -
  Horiz. % 138.64% 129.52% 127.80% 134.85% 123.72% 104.54% 100.00%
EPS -2.13 2.66 -3.37 15.82 -2.83 1.43 5.93 -
  YoY % -180.08% 178.93% -121.30% 659.01% -297.90% -75.89% -
  Horiz. % -35.92% 44.86% -56.83% 266.78% -47.72% 24.11% 100.00%
DPS 0.00 0.00 0.00 0.94 1.06 0.81 0.84 -
  YoY % 0.00% 0.00% 0.00% -11.32% 30.86% -3.57% -
  Horiz. % 0.00% 0.00% 0.00% 111.90% 126.19% 96.43% 100.00%
NAPS 1.3426 1.4992 1.4782 1.4769 1.3215 1.0263 1.0637 3.30%
  YoY % -10.45% 1.42% 0.09% 11.76% 28.76% -3.52% -
  Horiz. % 126.22% 140.94% 138.97% 138.85% 124.24% 96.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.2600 0.3500 0.3850 0.4350 0.5000 0.5200 0.8000 -
P/RPS 0.15 0.22 0.24 0.23 0.32 0.30 0.50 -15.46%
  YoY % -31.82% -8.33% 4.35% -28.12% 6.67% -40.00% -
  Horiz. % 30.00% 44.00% 48.00% 46.00% 64.00% 60.00% 100.00%
P/EPS -13.22 14.06 -11.97 2.57 -18.70 29.37 11.30 -
  YoY % -194.03% 217.46% -565.76% 113.74% -163.67% 159.91% -
  Horiz. % -116.99% 124.42% -105.93% 22.74% -165.49% 259.91% 100.00%
EY -7.57 7.11 -8.35 38.85 -5.35 3.40 8.85 -
  YoY % -206.47% 185.15% -121.49% 826.17% -257.35% -61.58% -
  Horiz. % -85.54% 80.34% -94.35% 438.98% -60.45% 38.42% 100.00%
DY 0.00 0.00 0.00 2.30 2.00 1.92 1.25 -
  YoY % 0.00% 0.00% 0.00% 15.00% 4.17% 53.60% -
  Horiz. % 0.00% 0.00% 0.00% 184.00% 160.00% 153.60% 100.00%
P/NAPS 0.21 0.25 0.27 0.28 0.40 0.41 0.63 -14.21%
  YoY % -16.00% -7.41% -3.57% -30.00% -2.44% -34.92% -
  Horiz. % 33.33% 39.68% 42.86% 44.44% 63.49% 65.08% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/08/19 29/06/17 29/06/16 30/06/15 30/06/14 27/06/13 28/06/12 -
Price 0.2600 0.3450 0.3600 0.4100 0.5250 0.5850 0.7800 -
P/RPS 0.15 0.21 0.22 0.21 0.34 0.34 0.49 -15.22%
  YoY % -28.57% -4.55% 4.76% -38.24% 0.00% -30.61% -
  Horiz. % 30.61% 42.86% 44.90% 42.86% 69.39% 69.39% 100.00%
P/EPS -13.22 13.86 -11.19 2.43 -19.64 33.04 11.02 -
  YoY % -195.38% 223.86% -560.49% 112.37% -159.44% 199.82% -
  Horiz. % -119.96% 125.77% -101.54% 22.05% -178.22% 299.82% 100.00%
EY -7.57 7.21 -8.93 41.21 -5.09 3.03 9.08 -
  YoY % -204.99% 180.74% -121.67% 909.63% -267.99% -66.63% -
  Horiz. % -83.37% 79.41% -98.35% 453.85% -56.06% 33.37% 100.00%
DY 0.00 0.00 0.00 2.44 1.90 1.71 1.28 -
  YoY % 0.00% 0.00% 0.00% 28.42% 11.11% 33.59% -
  Horiz. % 0.00% 0.00% 0.00% 190.63% 148.44% 133.59% 100.00%
P/NAPS 0.21 0.25 0.26 0.26 0.42 0.46 0.61 -13.82%
  YoY % -16.00% -3.85% 0.00% -38.10% -8.70% -24.59% -
  Horiz. % 34.43% 40.98% 42.62% 42.62% 68.85% 75.41% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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