Highlights

[BJCORP] YoY Cumulative Quarter Result on 2012-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 26-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -91.01%    YoY -     -89.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 2,135,817 2,485,030 2,019,596 1,804,111 1,787,757 1,744,567 1,612,065 4.80%
  YoY % -14.05% 23.05% 11.94% 0.91% 2.48% 8.22% -
  Horiz. % 132.49% 154.15% 125.28% 111.91% 110.90% 108.22% 100.00%
PBT 183,835 200,300 261,042 165,209 390,397 237,783 182,811 0.09%
  YoY % -8.22% -23.27% 58.01% -57.68% 64.18% 30.07% -
  Horiz. % 100.56% 109.57% 142.79% 90.37% 213.55% 130.07% 100.00%
Tax -77,425 -106,668 -102,171 -68,424 -47,320 -50,393 -71,332 1.37%
  YoY % 27.41% -4.40% -49.32% -44.60% 6.10% 29.35% -
  Horiz. % 108.54% 149.54% 143.23% 95.92% 66.34% 70.65% 100.00%
NP 106,410 93,632 158,871 96,785 343,077 187,390 111,479 -0.77%
  YoY % 13.65% -41.06% 64.15% -71.79% 83.08% 68.09% -
  Horiz. % 95.45% 83.99% 142.51% 86.82% 307.75% 168.09% 100.00%
NP to SH 56,133 8,282 53,433 28,022 270,585 125,463 39,901 5.85%
  YoY % 577.77% -84.50% 90.68% -89.64% 115.67% 214.44% -
  Horiz. % 140.68% 20.76% 133.91% 70.23% 678.14% 314.44% 100.00%
Tax Rate 42.12 % 53.25 % 39.14 % 41.42 % 12.12 % 21.19 % 39.02 % 1.28%
  YoY % -20.90% 36.05% -5.50% 241.75% -42.80% -45.69% -
  Horiz. % 107.94% 136.47% 100.31% 106.15% 31.06% 54.31% 100.00%
Total Cost 2,029,407 2,391,398 1,860,725 1,707,326 1,444,680 1,557,177 1,500,586 5.16%
  YoY % -15.14% 28.52% 8.98% 18.18% -7.22% 3.77% -
  Horiz. % 135.24% 159.36% 124.00% 113.78% 96.27% 103.77% 100.00%
Net Worth 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 4.20%
  YoY % 67.21% -26.92% 10.10% -11.92% 2.13% 5.75% -
  Horiz. % 127.99% 76.54% 104.74% 95.13% 108.00% 105.75% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 4.20%
  YoY % 67.21% -26.92% 10.10% -11.92% 2.13% 5.75% -
  Horiz. % 127.99% 76.54% 104.74% 95.13% 108.00% 105.75% 100.00%
NOSH 4,717,058 3,450,833 4,728,584 4,447,936 4,371,324 4,356,353 3,930,769 3.08%
  YoY % 36.69% -27.02% 6.31% 1.75% 0.34% 10.83% -
  Horiz. % 120.00% 87.79% 120.30% 113.16% 111.21% 110.83% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 4.98 % 3.77 % 7.87 % 5.36 % 19.19 % 10.74 % 6.92 % -5.33%
  YoY % 32.10% -52.10% 46.83% -72.07% 78.68% 55.20% -
  Horiz. % 71.97% 54.48% 113.73% 77.46% 277.31% 155.20% 100.00%
ROE 0.74 % 0.18 % 0.87 % 0.50 % 4.25 % 2.01 % 0.68 % 1.42%
  YoY % 311.11% -79.31% 74.00% -88.24% 111.44% 195.59% -
  Horiz. % 108.82% 26.47% 127.94% 73.53% 625.00% 295.59% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 45.28 72.01 42.71 40.56 40.90 40.05 41.01 1.66%
  YoY % -37.12% 68.60% 5.30% -0.83% 2.12% -2.34% -
  Horiz. % 110.41% 175.59% 104.15% 98.90% 99.73% 97.66% 100.00%
EPS 1.19 0.24 1.13 0.63 6.19 2.88 1.01 2.77%
  YoY % 395.83% -78.76% 79.37% -89.82% 114.93% 185.15% -
  Horiz. % 117.82% 23.76% 111.88% 62.38% 612.87% 285.15% 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 1.5983 1.3066 1.3048 1.2599 1.4554 1.4299 1.4986 1.08%
  YoY % 22.33% 0.14% 3.56% -13.43% 1.78% -4.58% -
  Horiz. % 106.65% 87.19% 87.07% 84.07% 97.12% 95.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 40.96 47.65 38.73 34.60 34.28 33.45 30.91 4.80%
  YoY % -14.04% 23.03% 11.94% 0.93% 2.48% 8.22% -
  Horiz. % 132.51% 154.16% 125.30% 111.94% 110.90% 108.22% 100.00%
EPS 1.08 0.16 1.02 0.54 5.19 2.41 0.77 5.80%
  YoY % 575.00% -84.31% 88.89% -89.60% 115.35% 212.99% -
  Horiz. % 140.26% 20.78% 132.47% 70.13% 674.03% 312.99% 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 1.4457 0.8646 1.1831 1.0746 1.2200 1.1945 1.1296 4.20%
  YoY % 67.21% -26.92% 10.10% -11.92% 2.13% 5.75% -
  Horiz. % 127.98% 76.54% 104.74% 95.13% 108.00% 105.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.3900 0.5050 0.5800 0.7300 1.1900 1.0800 0.9300 -
P/RPS 0.86 0.70 1.36 1.80 2.91 2.70 2.27 -14.93%
  YoY % 22.86% -48.53% -24.44% -38.14% 7.78% 18.94% -
  Horiz. % 37.89% 30.84% 59.91% 79.30% 128.19% 118.94% 100.00%
P/EPS 32.77 210.42 51.33 115.87 19.22 37.50 91.62 -15.74%
  YoY % -84.43% 309.94% -55.70% 502.86% -48.75% -59.07% -
  Horiz. % 35.77% 229.67% 56.02% 126.47% 20.98% 40.93% 100.00%
EY 3.05 0.48 1.95 0.86 5.20 2.67 1.09 18.70%
  YoY % 535.42% -75.38% 126.74% -83.46% 94.76% 144.95% -
  Horiz. % 279.82% 44.04% 178.90% 78.90% 477.06% 244.95% 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 0.39 0.44 0.58 0.82 0.76 0.62 -14.62%
  YoY % -38.46% -11.36% -24.14% -29.27% 7.89% 22.58% -
  Horiz. % 38.71% 62.90% 70.97% 93.55% 132.26% 122.58% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 30/09/13 26/09/12 29/09/11 29/09/10 29/09/09 -
Price 0.3600 0.5850 0.5850 0.6400 0.9600 1.0800 0.9800 -
P/RPS 0.80 0.81 1.37 1.58 2.35 2.70 2.39 -16.67%
  YoY % -1.23% -40.88% -13.29% -32.77% -12.96% 12.97% -
  Horiz. % 33.47% 33.89% 57.32% 66.11% 98.33% 112.97% 100.00%
P/EPS 30.25 243.75 51.77 101.59 15.51 37.50 96.54 -17.58%
  YoY % -87.59% 370.83% -49.04% 555.00% -58.64% -61.16% -
  Horiz. % 31.33% 252.49% 53.63% 105.23% 16.07% 38.84% 100.00%
EY 3.31 0.41 1.93 0.98 6.45 2.67 1.04 21.27%
  YoY % 707.32% -78.76% 96.94% -84.81% 141.57% 156.73% -
  Horiz. % 318.27% 39.42% 185.58% 94.23% 620.19% 256.73% 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 0.23 0.45 0.45 0.51 0.66 0.76 0.65 -15.89%
  YoY % -48.89% 0.00% -11.76% -22.73% -13.16% 16.92% -
  Horiz. % 35.38% 69.23% 69.23% 78.46% 101.54% 116.92% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

113  225  498  1385 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.085-0.005 
 VC 0.085+0.005 
 EDUSPEC 0.020.00 
 PDZ 0.21+0.005 
 DGB 0.06+0.01 
 FINTEC 0.095+0.005 
 LUSTER 0.14+0.015 
 HUAAN 0.12+0.02 
 IRIS 0.28-0.01 
 MLAB 0.06+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