Highlights

[BJCORP] YoY Cumulative Quarter Result on 2015-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     604.49%    YoY -     1,162.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 6,555,859 6,903,223 6,535,044 7,271,559 6,159,560 5,338,082 5,292,933 3.63%
  YoY % -5.03% 5.63% -10.13% 18.05% 15.39% 0.85% -
  Horiz. % 123.86% 130.42% 123.47% 137.38% 116.37% 100.85% 100.00%
PBT -84,860 563,952 591,195 1,757,460 594,555 430,827 693,230 -
  YoY % -115.05% -4.61% -66.36% 195.59% 38.00% -37.85% -
  Horiz. % -12.24% 81.35% 85.28% 253.52% 85.77% 62.15% 100.00%
Tax -195,776 -270,093 -266,909 -305,996 -294,528 -194,089 -177,582 1.64%
  YoY % 27.52% -1.19% 12.77% -3.89% -51.75% -9.30% -
  Horiz. % 110.25% 152.09% 150.30% 172.31% 165.85% 109.30% 100.00%
NP -280,636 293,859 324,286 1,451,464 300,027 236,738 515,648 -
  YoY % -195.50% -9.38% -77.66% 383.78% 26.73% -54.09% -
  Horiz. % -54.42% 56.99% 62.89% 281.48% 58.18% 45.91% 100.00%
NP to SH -281,883 136,714 194,211 1,136,768 90,032 49,247 308,824 -
  YoY % -306.18% -29.61% -82.92% 1,162.63% 82.82% -84.05% -
  Horiz. % -91.28% 44.27% 62.89% 368.10% 29.15% 15.95% 100.00%
Tax Rate - % 47.89 % 45.15 % 17.41 % 49.54 % 45.05 % 25.62 % -
  YoY % 0.00% 6.07% 159.33% -64.86% 9.97% 75.84% -
  Horiz. % 0.00% 186.92% 176.23% 67.95% 193.36% 175.84% 100.00%
Total Cost 6,836,495 6,609,364 6,210,758 5,820,095 5,859,533 5,101,344 4,777,285 6.15%
  YoY % 3.44% 6.42% 6.71% -0.67% 14.86% 6.78% -
  Horiz. % 143.10% 138.35% 130.01% 121.83% 122.65% 106.78% 100.00%
Net Worth 7,463,400 7,108,154 7,633,503 8,301,234 5,957,417 5,113,547 6,328,482 2.78%
  YoY % 5.00% -6.88% -8.04% 39.34% 16.50% -19.20% -
  Horiz. % 117.93% 112.32% 120.62% 131.17% 94.14% 80.80% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 7,463,400 7,108,154 7,633,503 8,301,234 5,957,417 5,113,547 6,328,482 2.78%
  YoY % 5.00% -6.88% -8.04% 39.34% 16.50% -19.20% -
  Horiz. % 117.93% 112.32% 120.62% 131.17% 94.14% 80.80% 100.00%
NOSH 5,623,418 4,685,357 4,819,131 4,961,885 4,501,600 4,069,999 4,380,482 4.25%
  YoY % 20.02% -2.78% -2.88% 10.22% 10.60% -7.09% -
  Horiz. % 128.37% 106.96% 110.01% 113.27% 102.76% 92.91% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -4.28 % 4.26 % 4.96 % 19.96 % 4.87 % 4.43 % 9.74 % -
  YoY % -200.47% -14.11% -75.15% 309.86% 9.93% -54.52% -
  Horiz. % -43.94% 43.74% 50.92% 204.93% 50.00% 45.48% 100.00%
ROE -3.78 % 1.92 % 2.54 % 13.69 % 1.51 % 0.96 % 4.88 % -
  YoY % -296.88% -24.41% -81.45% 806.62% 57.29% -80.33% -
  Horiz. % -77.46% 39.34% 52.05% 280.53% 30.94% 19.67% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 116.58 147.34 135.61 146.55 136.83 131.16 120.83 -0.59%
  YoY % -20.88% 8.65% -7.47% 7.10% 4.32% 8.55% -
  Horiz. % 96.48% 121.94% 112.23% 121.29% 113.24% 108.55% 100.00%
EPS -4.87 2.67 4.03 22.91 2.00 1.21 7.05 -
  YoY % -282.40% -33.75% -82.41% 1,045.50% 65.29% -82.84% -
  Horiz. % -69.08% 37.87% 57.16% 324.96% 28.37% 17.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3272 1.5171 1.5840 1.6730 1.3234 1.2564 1.4447 -1.40%
  YoY % -12.52% -4.22% -5.32% 26.42% 5.33% -13.03% -
  Horiz. % 91.87% 105.01% 109.64% 115.80% 91.60% 86.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 125.71 132.37 125.31 139.44 118.11 102.36 101.50 3.63%
  YoY % -5.03% 5.63% -10.13% 18.06% 15.39% 0.85% -
  Horiz. % 123.85% 130.41% 123.46% 137.38% 116.36% 100.85% 100.00%
EPS -5.41 2.62 3.72 21.80 1.73 0.94 5.92 -
  YoY % -306.49% -29.57% -82.94% 1,160.12% 84.04% -84.12% -
  Horiz. % -91.39% 44.26% 62.84% 368.24% 29.22% 15.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4312 1.3630 1.4638 1.5918 1.1424 0.9806 1.2135 2.79%
  YoY % 5.00% -6.89% -8.04% 39.34% 16.50% -19.19% -
  Horiz. % 117.94% 112.32% 120.63% 131.17% 94.14% 80.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.3400 0.3800 0.3650 0.4050 0.5100 0.5350 0.9500 -
P/RPS 0.29 0.26 0.27 0.28 0.37 0.41 0.79 -15.37%
  YoY % 11.54% -3.70% -3.57% -24.32% -9.76% -48.10% -
  Horiz. % 36.71% 32.91% 34.18% 35.44% 46.84% 51.90% 100.00%
P/EPS -6.78 13.02 9.06 1.77 25.50 44.21 13.48 -
  YoY % -152.07% 43.71% 411.86% -93.06% -42.32% 227.97% -
  Horiz. % -50.30% 96.59% 67.21% 13.13% 189.17% 327.97% 100.00%
EY -14.74 7.68 11.04 56.57 3.92 2.26 7.42 -
  YoY % -291.93% -30.43% -80.48% 1,343.11% 73.45% -69.54% -
  Horiz. % -198.65% 103.50% 148.79% 762.40% 52.83% 30.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.25 0.23 0.24 0.39 0.43 0.66 -14.37%
  YoY % 4.00% 8.70% -4.17% -38.46% -9.30% -34.85% -
  Horiz. % 39.39% 37.88% 34.85% 36.36% 59.09% 65.15% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 30/03/17 29/03/16 27/03/15 26/03/14 27/03/13 29/03/12 -
Price 0.3150 0.3900 0.4050 0.4400 0.5250 0.5150 0.9300 -
P/RPS 0.27 0.26 0.30 0.30 0.38 0.39 0.77 -16.01%
  YoY % 3.85% -13.33% 0.00% -21.05% -2.56% -49.35% -
  Horiz. % 35.06% 33.77% 38.96% 38.96% 49.35% 50.65% 100.00%
P/EPS -6.28 13.37 10.05 1.92 26.25 42.56 13.19 -
  YoY % -146.97% 33.03% 423.44% -92.69% -38.32% 222.67% -
  Horiz. % -47.61% 101.36% 76.19% 14.56% 199.01% 322.67% 100.00%
EY -15.91 7.48 9.95 52.07 3.81 2.35 7.58 -
  YoY % -312.70% -24.82% -80.89% 1,266.67% 62.13% -69.00% -
  Horiz. % -209.89% 98.68% 131.27% 686.94% 50.26% 31.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.26 0.26 0.26 0.40 0.41 0.64 -15.07%
  YoY % -7.69% 0.00% 0.00% -35.00% -2.44% -35.94% -
  Horiz. % 37.50% 40.62% 40.62% 40.62% 62.50% 64.06% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers