[BJCORP] YoY Quarter Result on 2013-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,483,656 2,322,318 2,473,795 2,053,017 1,809,936 1,872,772 1,887,705 4.67% YoY % 6.95% -6.12% 20.50% 13.43% -3.36% -0.79% - Horiz. % 131.57% 123.02% 131.05% 108.76% 95.88% 99.21% 100.00%
PBT -466,095 -323,027 -103,474 165,075 161,796 261,610 297,765 - YoY % -44.29% -212.18% -162.68% 2.03% -38.15% -12.14% - Horiz. % -156.53% -108.48% -34.75% 55.44% 54.34% 87.86% 100.00%
Tax -146,241 -71,221 -88,114 -79,135 -91,500 -79,394 -45,112 21.63% YoY % -105.33% 19.17% -11.35% 13.51% -15.25% -75.99% - Horiz. % 324.17% 157.88% 195.32% 175.42% 202.83% 175.99% 100.00%
NP -612,336 -394,248 -191,588 85,940 70,296 182,216 252,653 - YoY % -55.32% -105.78% -322.93% 22.25% -61.42% -27.88% - Horiz. % -242.36% -156.04% -75.83% 34.02% 27.82% 72.12% 100.00%
NP to SH -368,909 -274,973 -250,454 30,799 -6,536 103,612 143,851 - YoY % -34.16% -9.79% -913.19% 571.22% -106.31% -27.97% - Horiz. % -256.45% -191.15% -174.11% 21.41% -4.54% 72.03% 100.00%
Tax Rate - % - % - % 47.94 % 56.55 % 30.35 % 15.15 % - YoY % 0.00% 0.00% 0.00% -15.23% 86.33% 100.33% - Horiz. % 0.00% 0.00% 0.00% 316.44% 373.27% 200.33% 100.00%
Total Cost 3,095,992 2,716,566 2,665,383 1,967,077 1,739,640 1,690,556 1,635,052 11.22% YoY % 13.97% 1.92% 35.50% 13.07% 2.90% 3.39% - Horiz. % 189.35% 166.15% 163.02% 120.31% 106.40% 103.39% 100.00%
Net Worth 7,693,278 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 4.36% YoY % -3.70% 25.49% 10.72% 5.54% -10.54% 2.26% - Horiz. % 129.20% 134.16% 106.91% 96.55% 91.48% 102.26% 100.00%
Dividend 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 111,759 50,361 51,322 45,292 43,573 87,436 42,503 17.47% YoY % 121.91% -1.87% 13.31% 3.95% -50.17% 105.72% - Horiz. % 262.94% 118.49% 120.75% 106.56% 102.52% 205.72% 100.00%
Div Payout % - % - % - % 147.06 % - % 84.39 % 29.55 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 185.58% - Horiz. % 0.00% 0.00% 0.00% 497.66% 0.00% 285.58% 100.00%
Equity 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 7,693,278 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 4.36% YoY % -3.70% 25.49% 10.72% 5.54% -10.54% 2.26% - Horiz. % 129.20% 134.16% 106.91% 96.55% 91.48% 102.26% 100.00%
NOSH 5,174,039 5,036,135 5,132,253 4,529,264 4,357,333 4,371,814 4,250,322 3.33% YoY % 2.74% -1.87% 13.31% 3.95% -0.33% 2.86% - Horiz. % 121.73% 118.49% 120.75% 106.56% 102.52% 102.86% 100.00%
Ratio Analysis 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -24.65 % -16.98 % -7.74 % 4.19 % 3.88 % 9.73 % 13.38 % - YoY % -45.17% -119.38% -284.73% 7.99% -60.12% -27.28% - Horiz. % -184.23% -126.91% -57.85% 31.32% 29.00% 72.72% 100.00%
ROE -4.80 % -3.44 % -3.93 % 0.54 % -0.12 % 1.70 % 2.42 % - YoY % -39.53% 12.47% -827.78% 550.00% -107.06% -29.75% - Horiz. % -198.35% -142.15% -162.40% 22.31% -4.96% 70.25% 100.00%
Per Share 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 48.00 46.11 48.20 45.33 41.54 42.84 44.41 1.30% YoY % 4.10% -4.34% 6.33% 9.12% -3.03% -3.54% - Horiz. % 108.08% 103.83% 108.53% 102.07% 93.54% 96.46% 100.00%
EPS -7.13 -5.46 -4.88 0.68 -0.15 2.37 3.39 - YoY % -30.59% -11.89% -817.65% 553.33% -106.33% -30.09% - Horiz. % -210.32% -161.06% -143.95% 20.06% -4.42% 69.91% 100.00%
DPS 2.16 1.00 1.00 1.00 1.00 2.00 1.00 13.68% YoY % 116.00% 0.00% 0.00% 0.00% -50.00% 100.00% - Horiz. % 216.00% 100.00% 100.00% 100.00% 100.00% 200.00% 100.00%
NAPS 1.4869 1.5863 1.2404 1.2694 1.2502 1.3928 1.4010 1.00% YoY % -6.27% 27.89% -2.28% 1.54% -10.24% -0.59% - Horiz. % 106.13% 113.23% 88.54% 90.61% 89.24% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 47.63 44.53 47.44 39.37 34.71 35.91 36.20 4.68% YoY % 6.96% -6.13% 20.50% 13.43% -3.34% -0.80% - Horiz. % 131.57% 123.01% 131.05% 108.76% 95.88% 99.20% 100.00%
EPS -7.07 -5.27 -4.80 0.59 -0.13 1.99 2.76 - YoY % -34.16% -9.79% -913.56% 553.85% -106.53% -27.90% - Horiz. % -256.16% -190.94% -173.91% 21.38% -4.71% 72.10% 100.00%
DPS 2.14 0.97 0.98 0.87 0.84 1.68 0.82 17.32% YoY % 120.62% -1.02% 12.64% 3.57% -50.00% 104.88% - Horiz. % 260.98% 118.29% 119.51% 106.10% 102.44% 204.88% 100.00%
NAPS 1.4752 1.5319 1.2207 1.1025 1.0446 1.1676 1.1419 4.36% YoY % -3.70% 25.49% 10.72% 5.54% -10.53% 2.25% - Horiz. % 129.19% 134.15% 106.90% 96.55% 91.48% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.3850 0.4350 0.5000 0.5200 0.8000 1.1400 1.7100 -
P/RPS 0.80 0.94 1.04 1.15 1.93 2.66 3.85 -23.02% YoY % -14.89% -9.62% -9.57% -40.41% -27.44% -30.91% - Horiz. % 20.78% 24.42% 27.01% 29.87% 50.13% 69.09% 100.00%
P/EPS -5.40 -7.97 -10.25 76.47 -533.33 48.10 50.52 - YoY % 32.25% 22.24% -113.40% 114.34% -1,208.79% -4.79% - Horiz. % -10.69% -15.78% -20.29% 151.37% -1,055.68% 95.21% 100.00%
EY -18.52 -12.55 -9.76 1.31 -0.19 2.08 1.98 - YoY % -47.57% -28.59% -845.04% 789.47% -109.13% 5.05% - Horiz. % -935.35% -633.84% -492.93% 66.16% -9.60% 105.05% 100.00%
DY 5.61 2.30 2.00 1.92 1.25 1.75 0.58 45.92% YoY % 143.91% 15.00% 4.17% 53.60% -28.57% 201.72% - Horiz. % 967.24% 396.55% 344.83% 331.03% 215.52% 301.72% 100.00%
P/NAPS 0.26 0.27 0.40 0.41 0.64 0.82 1.22 -22.70% YoY % -3.70% -32.50% -2.44% -35.94% -21.95% -32.79% - Horiz. % 21.31% 22.13% 32.79% 33.61% 52.46% 67.21% 100.00%
Price Multiplier on Announcement Date 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 0.3600 0.4100 0.5250 0.5850 0.7800 1.2000 1.2700 -
P/RPS 0.75 0.89 1.09 1.29 1.88 2.80 2.86 -19.98% YoY % -15.73% -18.35% -15.50% -31.38% -32.86% -2.10% - Horiz. % 26.22% 31.12% 38.11% 45.10% 65.73% 97.90% 100.00%
P/EPS -5.05 -7.51 -10.76 86.03 -520.00 50.63 37.52 - YoY % 32.76% 30.20% -112.51% 116.54% -1,127.06% 34.94% - Horiz. % -13.46% -20.02% -28.68% 229.29% -1,385.93% 134.94% 100.00%
EY -19.81 -13.32 -9.30 1.16 -0.19 1.98 2.66 - YoY % -48.72% -43.23% -901.72% 710.53% -109.60% -25.56% - Horiz. % -744.74% -500.75% -349.62% 43.61% -7.14% 74.44% 100.00%
DY 6.00 2.44 1.90 1.71 1.28 1.67 0.79 40.16% YoY % 145.90% 28.42% 11.11% 33.59% -23.35% 111.39% - Horiz. % 759.49% 308.86% 240.51% 216.46% 162.03% 211.39% 100.00%
P/NAPS 0.24 0.26 0.42 0.46 0.62 0.86 0.91 -19.90% YoY % -7.69% -38.10% -8.70% -25.81% -27.91% -5.49% - Horiz. % 26.37% 28.57% 46.15% 50.55% 68.13% 94.51% 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.
Comment
BCorp_Q42013.pdf 
