Highlights

[BJCORP] YoY Quarter Result on 2014-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     -1,667.98%    YoY -     -913.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 2,234,779 2,483,656 2,322,318 2,473,795 2,053,017 1,809,936 1,872,772 2.99%
  YoY % -10.02% 6.95% -6.12% 20.50% 13.43% -3.36% -
  Horiz. % 119.33% 132.62% 124.00% 132.09% 109.62% 96.64% 100.00%
PBT 62,215 -466,095 -323,027 -103,474 165,075 161,796 261,610 -21.27%
  YoY % 113.35% -44.29% -212.18% -162.68% 2.03% -38.15% -
  Horiz. % 23.78% -178.16% -123.48% -39.55% 63.10% 61.85% 100.00%
Tax -56,389 -146,241 -71,221 -88,114 -79,135 -91,500 -79,394 -5.54%
  YoY % 61.44% -105.33% 19.17% -11.35% 13.51% -15.25% -
  Horiz. % 71.02% 184.20% 89.71% 110.98% 99.67% 115.25% 100.00%
NP 5,826 -612,336 -394,248 -191,588 85,940 70,296 182,216 -43.63%
  YoY % 100.95% -55.32% -105.78% -322.93% 22.25% -61.42% -
  Horiz. % 3.20% -336.05% -216.36% -105.14% 47.16% 38.58% 100.00%
NP to SH 3,238 -368,909 -274,973 -250,454 30,799 -6,536 103,612 -43.85%
  YoY % 100.88% -34.16% -9.79% -913.19% 571.22% -106.31% -
  Horiz. % 3.13% -356.05% -265.39% -241.72% 29.73% -6.31% 100.00%
Tax Rate 90.64 % - % - % - % 47.94 % 56.55 % 30.35 % 19.98%
  YoY % 0.00% 0.00% 0.00% 0.00% -15.23% 86.33% -
  Horiz. % 298.65% 0.00% 0.00% 0.00% 157.96% 186.33% 100.00%
Total Cost 2,228,953 3,095,992 2,716,566 2,665,383 1,967,077 1,739,640 1,690,556 4.71%
  YoY % -28.01% 13.97% 1.92% 35.50% 13.07% 2.90% -
  Horiz. % 131.85% 183.13% 160.69% 157.66% 116.36% 102.90% 100.00%
Net Worth 7,878,971 7,693,278 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 4.38%
  YoY % 2.41% -3.70% 25.49% 10.72% 5.54% -10.54% -
  Horiz. % 129.40% 126.35% 131.20% 104.55% 94.42% 89.46% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - 111,759 50,361 51,322 45,292 43,573 87,436 -
  YoY % 0.00% 121.91% -1.87% 13.31% 3.95% -50.17% -
  Horiz. % 0.00% 127.82% 57.60% 58.70% 51.80% 49.83% 100.00%
Div Payout % - % - % - % - % 147.06 % - % 84.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 174.26% 0.00% 100.00%
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 7,878,971 7,693,278 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 4.38%
  YoY % 2.41% -3.70% 25.49% 10.72% 5.54% -10.54% -
  Horiz. % 129.40% 126.35% 131.20% 104.55% 94.42% 89.46% 100.00%
NOSH 5,623,418 5,174,039 5,036,135 5,132,253 4,529,264 4,357,333 4,371,814 4.28%
  YoY % 8.69% 2.74% -1.87% 13.31% 3.95% -0.33% -
  Horiz. % 128.63% 118.35% 115.20% 117.39% 103.60% 99.67% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 0.26 % -24.65 % -16.98 % -7.74 % 4.19 % 3.88 % 9.73 % -45.29%
  YoY % 101.05% -45.17% -119.38% -284.73% 7.99% -60.12% -
  Horiz. % 2.67% -253.34% -174.51% -79.55% 43.06% 39.88% 100.00%
ROE 0.04 % -4.80 % -3.44 % -3.93 % 0.54 % -0.12 % 1.70 % -46.44%
  YoY % 100.83% -39.53% 12.47% -827.78% 550.00% -107.06% -
  Horiz. % 2.35% -282.35% -202.35% -231.18% 31.76% -7.06% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 39.74 48.00 46.11 48.20 45.33 41.54 42.84 -1.24%
  YoY % -17.21% 4.10% -4.34% 6.33% 9.12% -3.03% -
  Horiz. % 92.76% 112.04% 107.63% 112.51% 105.81% 96.97% 100.00%
EPS 0.10 -7.13 -5.46 -4.88 0.68 -0.15 2.37 -40.97%
  YoY % 101.40% -30.59% -11.89% -817.65% 553.33% -106.33% -
  Horiz. % 4.22% -300.84% -230.38% -205.91% 28.69% -6.33% 100.00%
DPS 0.00 2.16 1.00 1.00 1.00 1.00 2.00 -
  YoY % 0.00% 116.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 108.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.4011 1.4869 1.5863 1.2404 1.2694 1.2502 1.3928 0.10%
  YoY % -5.77% -6.27% 27.89% -2.28% 1.54% -10.24% -
  Horiz. % 100.60% 106.76% 113.89% 89.06% 91.14% 89.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 42.85 47.63 44.53 47.44 39.37 34.71 35.91 2.99%
  YoY % -10.04% 6.96% -6.13% 20.50% 13.43% -3.34% -
  Horiz. % 119.33% 132.64% 124.00% 132.11% 109.64% 96.66% 100.00%
EPS 0.06 -7.07 -5.27 -4.80 0.59 -0.13 1.99 -44.18%
  YoY % 100.85% -34.16% -9.79% -913.56% 553.85% -106.53% -
  Horiz. % 3.02% -355.28% -264.82% -241.21% 29.65% -6.53% 100.00%
DPS 0.00 2.14 0.97 0.98 0.87 0.84 1.68 -
  YoY % 0.00% 120.62% -1.02% 12.64% 3.57% -50.00% -
  Horiz. % 0.00% 127.38% 57.74% 58.33% 51.79% 50.00% 100.00%
NAPS 1.5109 1.4752 1.5319 1.2207 1.1025 1.0446 1.1676 4.39%
  YoY % 2.42% -3.70% 25.49% 10.72% 5.54% -10.53% -
  Horiz. % 129.40% 126.34% 131.20% 104.55% 94.42% 89.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.3500 0.3850 0.4350 0.5000 0.5200 0.8000 1.1400 -
P/RPS 0.88 0.80 0.94 1.04 1.15 1.93 2.66 -16.82%
  YoY % 10.00% -14.89% -9.62% -9.57% -40.41% -27.44% -
  Horiz. % 33.08% 30.08% 35.34% 39.10% 43.23% 72.56% 100.00%
P/EPS 607.84 -5.40 -7.97 -10.25 76.47 -533.33 48.10 52.56%
  YoY % 11,356.30% 32.25% 22.24% -113.40% 114.34% -1,208.79% -
  Horiz. % 1,263.70% -11.23% -16.57% -21.31% 158.98% -1,108.79% 100.00%
EY 0.16 -18.52 -12.55 -9.76 1.31 -0.19 2.08 -34.76%
  YoY % 100.86% -47.57% -28.59% -845.04% 789.47% -109.13% -
  Horiz. % 7.69% -890.38% -603.37% -469.23% 62.98% -9.13% 100.00%
DY 0.00 5.61 2.30 2.00 1.92 1.25 1.75 -
  YoY % 0.00% 143.91% 15.00% 4.17% 53.60% -28.57% -
  Horiz. % 0.00% 320.57% 131.43% 114.29% 109.71% 71.43% 100.00%
P/NAPS 0.25 0.26 0.27 0.40 0.41 0.64 0.82 -17.95%
  YoY % -3.85% -3.70% -32.50% -2.44% -35.94% -21.95% -
  Horiz. % 30.49% 31.71% 32.93% 48.78% 50.00% 78.05% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 30/06/15 30/06/14 27/06/13 28/06/12 29/06/11 -
Price 0.3450 0.3600 0.4100 0.5250 0.5850 0.7800 1.2000 -
P/RPS 0.87 0.75 0.89 1.09 1.29 1.88 2.80 -17.69%
  YoY % 16.00% -15.73% -18.35% -15.50% -31.38% -32.86% -
  Horiz. % 31.07% 26.79% 31.79% 38.93% 46.07% 67.14% 100.00%
P/EPS 599.16 -5.05 -7.51 -10.76 86.03 -520.00 50.63 50.90%
  YoY % 11,964.55% 32.76% 30.20% -112.51% 116.54% -1,127.06% -
  Horiz. % 1,183.41% -9.97% -14.83% -21.25% 169.92% -1,027.06% 100.00%
EY 0.17 -19.81 -13.32 -9.30 1.16 -0.19 1.98 -33.56%
  YoY % 100.86% -48.72% -43.23% -901.72% 710.53% -109.60% -
  Horiz. % 8.59% -1,000.50% -672.73% -469.70% 58.59% -9.60% 100.00%
DY 0.00 6.00 2.44 1.90 1.71 1.28 1.67 -
  YoY % 0.00% 145.90% 28.42% 11.11% 33.59% -23.35% -
  Horiz. % 0.00% 359.28% 146.11% 113.77% 102.40% 76.65% 100.00%
P/NAPS 0.25 0.24 0.26 0.42 0.46 0.62 0.86 -18.59%
  YoY % 4.17% -7.69% -38.10% -8.70% -25.81% -27.91% -
  Horiz. % 29.07% 27.91% 30.23% 48.84% 53.49% 72.09% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers