Highlights

[BJCORP] YoY Cumulative Quarter Result on 2012-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     5.21%    YoY -     26.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 7,271,559 6,159,560 5,338,082 5,292,933 5,241,714 4,890,870 4,828,720 7.06%
  YoY % 18.05% 15.39% 0.85% 0.98% 7.17% 1.29% -
  Horiz. % 150.59% 127.56% 110.55% 109.61% 108.55% 101.29% 100.00%
PBT 1,757,460 594,555 430,827 693,230 612,645 309,578 332,715 31.95%
  YoY % 195.59% 38.00% -37.85% 13.15% 97.90% -6.95% -
  Horiz. % 528.22% 178.70% 129.49% 208.36% 184.14% 93.05% 100.00%
Tax -305,996 -294,528 -194,089 -177,582 -166,032 -177,965 -152,851 12.26%
  YoY % -3.89% -51.75% -9.30% -6.96% 6.71% -16.43% -
  Horiz. % 200.19% 192.69% 126.98% 116.18% 108.62% 116.43% 100.00%
NP 1,451,464 300,027 236,738 515,648 446,613 131,613 179,864 41.60%
  YoY % 383.78% 26.73% -54.09% 15.46% 239.34% -26.83% -
  Horiz. % 806.98% 166.81% 131.62% 286.69% 248.31% 73.17% 100.00%
NP to SH 1,136,768 90,032 49,247 308,824 244,469 -64,478 61,499 62.57%
  YoY % 1,162.63% 82.82% -84.05% 26.32% 479.15% -204.84% -
  Horiz. % 1,848.43% 146.40% 80.08% 502.16% 397.52% -104.84% 100.00%
Tax Rate 17.41 % 49.54 % 45.05 % 25.62 % 27.10 % 57.49 % 45.94 % -14.93%
  YoY % -64.86% 9.97% 75.84% -5.46% -52.86% 25.14% -
  Horiz. % 37.90% 107.84% 98.06% 55.77% 58.99% 125.14% 100.00%
Total Cost 5,820,095 5,859,533 5,101,344 4,777,285 4,795,101 4,759,257 4,648,856 3.81%
  YoY % -0.67% 14.86% 6.78% -0.37% 0.75% 2.37% -
  Horiz. % 125.19% 126.04% 109.73% 102.76% 103.15% 102.37% 100.00%
Net Worth 8,301,234 5,957,417 5,113,547 6,328,482 6,093,793 5,633,147 6,057,078 5.39%
  YoY % 39.34% 16.50% -19.20% 3.85% 8.18% -7.00% -
  Horiz. % 137.05% 98.35% 84.42% 104.48% 100.61% 93.00% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - 218,666 - 89,765 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 243.60% 0.00% 100.00%
Div Payout % - % - % - % - % 89.45 % - % 145.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 61.28% 0.00% 100.00%
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 8,301,234 5,957,417 5,113,547 6,328,482 6,093,793 5,633,147 6,057,078 5.39%
  YoY % 39.34% 16.50% -19.20% 3.85% 8.18% -7.00% -
  Horiz. % 137.05% 98.35% 84.42% 104.48% 100.61% 93.00% 100.00%
NOSH 4,961,885 4,501,600 4,069,999 4,380,482 4,373,327 4,015,359 3,819,813 4.45%
  YoY % 10.22% 10.60% -7.09% 0.16% 8.91% 5.12% -
  Horiz. % 129.90% 117.85% 106.55% 114.68% 114.49% 105.12% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 19.96 % 4.87 % 4.43 % 9.74 % 8.52 % 2.69 % 3.72 % 32.30%
  YoY % 309.86% 9.93% -54.52% 14.32% 216.73% -27.69% -
  Horiz. % 536.56% 130.91% 119.09% 261.83% 229.03% 72.31% 100.00%
ROE 13.69 % 1.51 % 0.96 % 4.88 % 4.01 % -1.14 % 1.02 % 54.13%
  YoY % 806.62% 57.29% -80.33% 21.70% 451.75% -211.76% -
  Horiz. % 1,342.16% 148.04% 94.12% 478.43% 393.14% -111.76% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 146.55 136.83 131.16 120.83 119.86 121.80 126.41 2.49%
  YoY % 7.10% 4.32% 8.55% 0.81% -1.59% -3.65% -
  Horiz. % 115.93% 108.24% 103.76% 95.59% 94.82% 96.35% 100.00%
EPS 22.91 2.00 1.21 7.05 5.59 -1.60 1.61 55.64%
  YoY % 1,045.50% 65.29% -82.84% 26.12% 449.38% -199.38% -
  Horiz. % 1,422.98% 124.22% 75.16% 437.89% 347.20% -99.38% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 2.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 212.77% 0.00% 100.00%
NAPS 1.6730 1.3234 1.2564 1.4447 1.3934 1.4029 1.5857 0.90%
  YoY % 26.42% 5.33% -13.03% 3.68% -0.68% -11.53% -
  Horiz. % 105.51% 83.46% 79.23% 91.11% 87.87% 88.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,395,077
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 134.78 114.17 98.94 98.11 97.16 90.65 89.50 7.06%
  YoY % 18.05% 15.39% 0.85% 0.98% 7.18% 1.28% -
  Horiz. % 150.59% 127.56% 110.55% 109.62% 108.56% 101.28% 100.00%
EPS 21.07 1.67 0.91 5.72 4.53 -1.20 1.14 62.57%
  YoY % 1,161.68% 83.52% -84.09% 26.27% 477.50% -205.26% -
  Horiz. % 1,848.25% 146.49% 79.82% 501.75% 397.37% -105.26% 100.00%
DPS 0.00 0.00 0.00 0.00 4.05 0.00 1.66 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 243.98% 0.00% 100.00%
NAPS 1.5387 1.1042 0.9478 1.1730 1.1295 1.0441 1.1227 5.39%
  YoY % 39.35% 16.50% -19.20% 3.85% 8.18% -7.00% -
  Horiz. % 137.05% 98.35% 84.42% 104.48% 100.61% 93.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.4050 0.5100 0.5350 0.9500 1.0900 1.2300 0.5100 -
P/RPS 0.28 0.37 0.41 0.79 0.91 1.01 0.40 -5.77%
  YoY % -24.32% -9.76% -48.10% -13.19% -9.90% 152.50% -
  Horiz. % 70.00% 92.50% 102.50% 197.50% 227.50% 252.50% 100.00%
P/EPS 1.77 25.50 44.21 13.48 19.50 -76.60 31.68 -38.16%
  YoY % -93.06% -42.32% 227.97% -30.87% 125.46% -341.79% -
  Horiz. % 5.59% 80.49% 139.55% 42.55% 61.55% -241.79% 100.00%
EY 56.57 3.92 2.26 7.42 5.13 -1.31 3.16 61.70%
  YoY % 1,343.11% 73.45% -69.54% 44.64% 491.60% -141.46% -
  Horiz. % 1,790.19% 124.05% 71.52% 234.81% 162.34% -41.46% 100.00%
DY 0.00 0.00 0.00 0.00 4.59 0.00 4.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.57% 0.00% 100.00%
P/NAPS 0.24 0.39 0.43 0.66 0.78 0.88 0.32 -4.68%
  YoY % -38.46% -9.30% -34.85% -15.38% -11.36% 175.00% -
  Horiz. % 75.00% 121.88% 134.38% 206.25% 243.75% 275.00% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 -
Price 0.4400 0.5250 0.5150 0.9300 1.0900 1.7500 0.5200 -
P/RPS 0.30 0.38 0.39 0.77 0.91 1.44 0.41 -5.07%
  YoY % -21.05% -2.56% -49.35% -15.38% -36.81% 251.22% -
  Horiz. % 73.17% 92.68% 95.12% 187.80% 221.95% 351.22% 100.00%
P/EPS 1.92 26.25 42.56 13.19 19.50 -108.98 32.30 -37.51%
  YoY % -92.69% -38.32% 222.67% -32.36% 117.89% -437.40% -
  Horiz. % 5.94% 81.27% 131.76% 40.84% 60.37% -337.40% 100.00%
EY 52.07 3.81 2.35 7.58 5.13 -0.92 3.10 60.00%
  YoY % 1,266.67% 62.13% -69.00% 47.76% 657.61% -129.68% -
  Horiz. % 1,679.68% 122.90% 75.81% 244.52% 165.48% -29.68% 100.00%
DY 0.00 0.00 0.00 0.00 4.59 0.00 4.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.55% 0.00% 100.00%
P/NAPS 0.26 0.40 0.41 0.64 0.78 1.25 0.33 -3.89%
  YoY % -35.00% -2.44% -35.94% -17.95% -37.60% 278.79% -
  Horiz. % 78.79% 121.21% 124.24% 193.94% 236.36% 378.79% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS