Highlights

[BJCORP] YoY Quarter Result on 2013-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     2,893.10%    YoY -     571.22%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 5,255,477
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 47.26 44.19 47.07 39.06 34.44 35.63 35.92 4.67%
  YoY % 6.95% -6.12% 20.51% 13.41% -3.34% -0.81% -
  Horiz. % 131.57% 123.02% 131.04% 108.74% 95.88% 99.19% 100.00%
EPS -7.02 -5.23 -4.77 0.59 -0.12 1.97 2.74 -
  YoY % -34.23% -9.64% -908.47% 591.67% -106.09% -28.10% -
  Horiz. % -256.20% -190.88% -174.09% 21.53% -4.38% 71.90% 100.00%
DPS 2.13 0.96 0.98 0.86 0.83 1.66 0.81 17.47%
  YoY % 121.88% -2.04% 13.95% 3.61% -50.00% 104.94% -
  Horiz. % 262.96% 118.52% 120.99% 106.17% 102.47% 204.94% 100.00%
NAPS 1.4639 1.5201 1.2113 1.0940 1.0365 1.1586 1.1330 4.36%
  YoY % -3.70% 25.49% 10.72% 5.55% -10.54% 2.26% -
  Horiz. % 129.21% 134.17% 106.91% 96.56% 91.48% 102.26% 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.
 


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
 
 

396  543  619  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.29+0.005 
 KGROUP 0.050.00 
 PHB 0.0250.00 
 PNEPCB 0.375-0.045 
 QES 0.35+0.045 
 XOX 0.10-0.005 
 KANGER 0.145-0.005 
 ASIAPLY 0.325+0.025 
 IRIS 0.4050.00 

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