Highlights

[BJCORP] YoY Cumulative Quarter Result on 2012-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     0.89%    YoY -     -11.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 9,514,106 8,729,027 7,376,047 7,055,417 7,043,612 6,757,534 6,339,012 7.00%
  YoY % 8.99% 18.34% 4.54% 0.17% 4.23% 6.60% -
  Horiz. % 150.09% 137.70% 116.36% 111.30% 111.12% 106.60% 100.00%
PBT 1,388,189 523,866 575,262 849,197 861,551 595,600 274,561 30.99%
  YoY % 164.99% -8.93% -32.26% -1.43% 44.65% 116.93% -
  Horiz. % 505.60% 190.80% 209.52% 309.29% 313.79% 216.93% 100.00%
Tax -359,477 -395,967 -249,440 -249,703 -235,563 -205,528 -165,465 13.80%
  YoY % 9.22% -58.74% 0.11% -6.00% -14.61% -24.21% -
  Horiz. % 217.25% 239.31% 150.75% 150.91% 142.36% 124.21% 100.00%
NP 1,028,712 127,899 325,822 599,494 625,988 390,072 109,096 45.32%
  YoY % 704.32% -60.75% -45.65% -4.23% 60.48% 257.55% -
  Horiz. % 942.94% 117.24% 298.66% 549.51% 573.80% 357.55% 100.00%
NP to SH 831,667 -148,920 74,978 311,571 352,168 79,990 -53,383 -
  YoY % 658.47% -298.62% -75.94% -11.53% 340.27% 249.84% -
  Horiz. % -1,557.92% 278.97% -140.45% -583.65% -659.70% -149.84% 100.00%
Tax Rate 25.90 % 75.59 % 43.36 % 29.40 % 27.34 % 34.51 % 60.27 % -13.13%
  YoY % -65.74% 74.33% 47.48% 7.53% -20.78% -42.74% -
  Horiz. % 42.97% 125.42% 71.94% 48.78% 45.36% 57.26% 100.00%
Total Cost 8,485,394 8,601,128 7,050,225 6,455,923 6,417,624 6,367,462 6,229,916 5.28%
  YoY % -1.35% 22.00% 9.21% 0.60% 0.79% 2.21% -
  Horiz. % 136.20% 138.06% 113.17% 103.63% 103.01% 102.21% 100.00%
Net Worth 7,762,061 6,944,935 5,393,575 5,590,347 6,101,475 5,693,546 5,870,739 4.76%
  YoY % 11.77% 28.76% -3.52% -8.38% 7.16% -3.02% -
  Horiz. % 132.22% 118.30% 91.87% 95.22% 103.93% 96.98% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 49,217 55,702 42,352 44,001 306,101 40,732 129,090 -14.84%
  YoY % -11.64% 31.52% -3.75% -85.63% 651.50% -68.45% -
  Horiz. % 38.13% 43.15% 32.81% 34.09% 237.12% 31.55% 100.00%
Div Payout % 5.92 % - % 56.49 % 14.12 % 86.92 % 50.92 % - % -
  YoY % 0.00% 0.00% 300.07% -83.76% 70.70% 0.00% -
  Horiz. % 11.63% 0.00% 110.94% 27.73% 170.70% 100.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 7,762,061 6,944,935 5,393,575 5,590,347 6,101,475 5,693,546 5,870,739 4.76%
  YoY % 11.77% 28.76% -3.52% -8.38% 7.16% -3.02% -
  Horiz. % 132.22% 118.30% 91.87% 95.22% 103.93% 96.98% 100.00%
NOSH 4,921,730 5,570,208 4,235,238 4,400,116 4,372,876 4,073,219 3,853,455 4.16%
  YoY % -11.64% 31.52% -3.75% 0.62% 7.36% 5.70% -
  Horiz. % 127.72% 144.55% 109.91% 114.19% 113.48% 105.70% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 10.81 % 1.47 % 4.42 % 8.50 % 8.89 % 5.77 % 1.72 % 35.83%
  YoY % 635.37% -66.74% -48.00% -4.39% 54.07% 235.47% -
  Horiz. % 628.49% 85.47% 256.98% 494.19% 516.86% 335.47% 100.00%
ROE 10.71 % -2.14 % 1.39 % 5.57 % 5.77 % 1.40 % -0.91 % -
  YoY % 600.47% -253.96% -75.04% -3.47% 312.14% 253.85% -
  Horiz. % -1,176.92% 235.16% -152.75% -612.09% -634.07% -153.85% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 193.31 156.71 174.16 160.35 161.08 165.90 164.50 2.72%
  YoY % 23.36% -10.02% 8.61% -0.45% -2.91% 0.85% -
  Horiz. % 117.51% 95.26% 105.87% 97.48% 97.92% 100.85% 100.00%
EPS 16.91 -2.65 1.79 7.09 8.06 1.96 -1.39 -
  YoY % 738.11% -248.04% -74.75% -12.03% 311.22% 241.01% -
  Horiz. % -1,216.55% 190.65% -128.78% -510.07% -579.86% -141.01% 100.00%
DPS 1.00 1.00 1.00 1.00 7.00 1.00 3.35 -18.24%
  YoY % 0.00% 0.00% 0.00% -85.71% 600.00% -70.15% -
  Horiz. % 29.85% 29.85% 29.85% 29.85% 208.96% 29.85% 100.00%
NAPS 1.5771 1.2468 1.2735 1.2705 1.3953 1.3978 1.5235 0.58%
  YoY % 26.49% -2.10% 0.24% -8.94% -0.18% -8.25% -
  Horiz. % 103.52% 81.84% 83.59% 83.39% 91.59% 91.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 182.44 167.39 141.44 135.29 135.07 129.58 121.56 7.00%
  YoY % 8.99% 18.35% 4.55% 0.16% 4.24% 6.60% -
  Horiz. % 150.08% 137.70% 116.35% 111.29% 111.11% 106.60% 100.00%
EPS 15.95 -2.86 1.44 5.97 6.75 1.53 -1.02 -
  YoY % 657.69% -298.61% -75.88% -11.56% 341.18% 250.00% -
  Horiz. % -1,563.73% 280.39% -141.18% -585.29% -661.76% -150.00% 100.00%
DPS 0.94 1.07 0.81 0.84 5.87 0.78 2.48 -14.92%
  YoY % -12.15% 32.10% -3.57% -85.69% 652.56% -68.55% -
  Horiz. % 37.90% 43.15% 32.66% 33.87% 236.69% 31.45% 100.00%
NAPS 1.4884 1.3317 1.0343 1.0720 1.1700 1.0918 1.1258 4.76%
  YoY % 11.77% 28.75% -3.52% -8.38% 7.16% -3.02% -
  Horiz. % 132.21% 118.29% 91.87% 95.22% 103.93% 96.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.4350 0.5000 0.5200 0.8000 1.1400 1.7100 0.8400 -
P/RPS 0.23 0.32 0.30 0.50 0.71 1.03 0.51 -12.42%
  YoY % -28.12% 6.67% -40.00% -29.58% -31.07% 101.96% -
  Horiz. % 45.10% 62.75% 58.82% 98.04% 139.22% 201.96% 100.00%
P/EPS 2.57 -18.70 29.37 11.30 14.16 87.08 -60.64 -
  YoY % 113.74% -163.67% 159.91% -20.20% -83.74% 243.60% -
  Horiz. % -4.24% 30.84% -48.43% -18.63% -23.35% -143.60% 100.00%
EY 38.85 -5.35 3.40 8.85 7.06 1.15 -1.65 -
  YoY % 826.17% -257.35% -61.58% 25.35% 513.91% 169.70% -
  Horiz. % -2,354.55% 324.24% -206.06% -536.36% -427.88% -69.70% 100.00%
DY 2.30 2.00 1.92 1.25 6.14 0.58 3.99 -8.77%
  YoY % 15.00% 4.17% 53.60% -79.64% 958.62% -85.46% -
  Horiz. % 57.64% 50.13% 48.12% 31.33% 153.88% 14.54% 100.00%
P/NAPS 0.28 0.40 0.41 0.63 0.82 1.22 0.55 -10.64%
  YoY % -30.00% -2.44% -34.92% -23.17% -32.79% 121.82% -
  Horiz. % 50.91% 72.73% 74.55% 114.55% 149.09% 221.82% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 -
Price 0.4100 0.5250 0.5850 0.7800 1.2000 1.2700 0.9300 -
P/RPS 0.21 0.34 0.34 0.49 0.74 0.77 0.57 -15.32%
  YoY % -38.24% 0.00% -30.61% -33.78% -3.90% 35.09% -
  Horiz. % 36.84% 59.65% 59.65% 85.96% 129.82% 135.09% 100.00%
P/EPS 2.43 -19.64 33.04 11.02 14.90 64.67 -67.13 -
  YoY % 112.37% -159.44% 199.82% -26.04% -76.96% 196.34% -
  Horiz. % -3.62% 29.26% -49.22% -16.42% -22.20% -96.34% 100.00%
EY 41.21 -5.09 3.03 9.08 6.71 1.55 -1.49 -
  YoY % 909.63% -267.99% -66.63% 35.32% 332.90% 204.03% -
  Horiz. % -2,765.77% 341.61% -203.36% -609.40% -450.34% -104.03% 100.00%
DY 2.44 1.90 1.71 1.28 5.83 0.79 3.60 -6.27%
  YoY % 28.42% 11.11% 33.59% -78.04% 637.97% -78.06% -
  Horiz. % 67.78% 52.78% 47.50% 35.56% 161.94% 21.94% 100.00%
P/NAPS 0.26 0.42 0.46 0.61 0.86 0.91 0.61 -13.24%
  YoY % -38.10% -8.70% -24.59% -29.07% -5.49% 49.18% -
  Horiz. % 42.62% 68.85% 75.41% 100.00% 140.98% 149.18% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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