Highlights

[BJCORP] YoY Quarter Result on 2015-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -128.19%    YoY -     -9.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,419,353 2,234,779 2,483,656 2,322,318 2,473,795 2,053,017 1,809,936 -3.33%
  YoY % -36.49% -10.02% 6.95% -6.12% 20.50% 13.43% -
  Horiz. % 78.42% 123.47% 137.22% 128.31% 136.68% 113.43% 100.00%
PBT -47,946 62,215 -466,095 -323,027 -103,474 165,075 161,796 -
  YoY % -177.07% 113.35% -44.29% -212.18% -162.68% 2.03% -
  Horiz. % -29.63% 38.45% -288.08% -199.65% -63.95% 102.03% 100.00%
Tax -23,954 -56,389 -146,241 -71,221 -88,114 -79,135 -91,500 -17.05%
  YoY % 57.52% 61.44% -105.33% 19.17% -11.35% 13.51% -
  Horiz. % 26.18% 61.63% 159.83% 77.84% 96.30% 86.49% 100.00%
NP -71,900 5,826 -612,336 -394,248 -191,588 85,940 70,296 -
  YoY % -1,334.12% 100.95% -55.32% -105.78% -322.93% 22.25% -
  Horiz. % -102.28% 8.29% -871.08% -560.84% -272.54% 122.25% 100.00%
NP to SH -110,405 3,238 -368,909 -274,973 -250,454 30,799 -6,536 48.33%
  YoY % -3,509.67% 100.88% -34.16% -9.79% -913.19% 571.22% -
  Horiz. % 1,689.18% -49.54% 5,644.26% 4,207.05% 3,831.92% -471.22% 100.00%
Tax Rate - % 90.64 % - % - % - % 47.94 % 56.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.23% -
  Horiz. % 0.00% 160.28% 0.00% 0.00% 0.00% 84.77% 100.00%
Total Cost 1,491,253 2,228,953 3,095,992 2,716,566 2,665,383 1,967,077 1,739,640 -2.13%
  YoY % -33.10% -28.01% 13.97% 1.92% 35.50% 13.07% -
  Horiz. % 85.72% 128.13% 177.97% 156.16% 153.21% 113.07% 100.00%
Net Worth 7,055,764 7,878,971 7,693,278 7,988,821 6,366,047 5,749,448 5,447,538 3.67%
  YoY % -10.45% 2.41% -3.70% 25.49% 10.72% 5.54% -
  Horiz. % 129.52% 144.63% 141.22% 146.65% 116.86% 105.54% 100.00%
Dividend
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - 111,759 50,361 51,322 45,292 43,573 -
  YoY % 0.00% 0.00% 121.91% -1.87% 13.31% 3.95% -
  Horiz. % 0.00% 0.00% 256.49% 115.58% 117.78% 103.95% 100.00%
Div Payout % - % - % - % - % - % 147.06 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 7,055,764 7,878,971 7,693,278 7,988,821 6,366,047 5,749,448 5,447,538 3.67%
  YoY % -10.45% 2.41% -3.70% 25.49% 10.72% 5.54% -
  Horiz. % 129.52% 144.63% 141.22% 146.65% 116.86% 105.54% 100.00%
NOSH 5,702,549 5,623,418 5,174,039 5,036,135 5,132,253 4,529,264 4,357,333 3.82%
  YoY % 1.41% 8.69% 2.74% -1.87% 13.31% 3.95% -
  Horiz. % 130.87% 129.06% 118.74% 115.58% 117.78% 103.95% 100.00%
Ratio Analysis
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -5.07 % 0.26 % -24.65 % -16.98 % -7.74 % 4.19 % 3.88 % -
  YoY % -2,050.00% 101.05% -45.17% -119.38% -284.73% 7.99% -
  Horiz. % -130.67% 6.70% -635.31% -437.63% -199.48% 107.99% 100.00%
ROE -1.56 % 0.04 % -4.80 % -3.44 % -3.93 % 0.54 % -0.12 % 43.01%
  YoY % -4,000.00% 100.83% -39.53% 12.47% -827.78% 550.00% -
  Horiz. % 1,300.00% -33.33% 4,000.00% 2,866.67% 3,275.00% -450.00% 100.00%
Per Share
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 24.89 39.74 48.00 46.11 48.20 45.33 41.54 -6.89%
  YoY % -37.37% -17.21% 4.10% -4.34% 6.33% 9.12% -
  Horiz. % 59.92% 95.67% 115.55% 111.00% 116.03% 109.12% 100.00%
EPS -1.85 0.10 -7.13 -5.46 -4.88 0.68 -0.15 41.96%
  YoY % -1,950.00% 101.40% -30.59% -11.89% -817.65% 553.33% -
  Horiz. % 1,233.33% -66.67% 4,753.33% 3,640.00% 3,253.33% -453.33% 100.00%
DPS 0.00 0.00 2.16 1.00 1.00 1.00 1.00 -
  YoY % 0.00% 0.00% 116.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 216.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2373 1.4011 1.4869 1.5863 1.2404 1.2694 1.2502 -0.14%
  YoY % -11.69% -5.77% -6.27% 27.89% -2.28% 1.54% -
  Horiz. % 98.97% 112.07% 118.93% 126.88% 99.22% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 27.22 42.85 47.63 44.53 47.44 39.37 34.71 -3.33%
  YoY % -36.48% -10.04% 6.96% -6.13% 20.50% 13.43% -
  Horiz. % 78.42% 123.45% 137.22% 128.29% 136.68% 113.43% 100.00%
EPS -2.12 0.06 -7.07 -5.27 -4.80 0.59 -0.13 47.60%
  YoY % -3,633.33% 100.85% -34.16% -9.79% -913.56% 553.85% -
  Horiz. % 1,630.77% -46.15% 5,438.46% 4,053.85% 3,692.31% -453.85% 100.00%
DPS 0.00 0.00 2.14 0.97 0.98 0.87 0.84 -
  YoY % 0.00% 0.00% 120.62% -1.02% 12.64% 3.57% -
  Horiz. % 0.00% 0.00% 254.76% 115.48% 116.67% 103.57% 100.00%
NAPS 1.3530 1.5109 1.4752 1.5319 1.2207 1.1025 1.0446 3.67%
  YoY % -10.45% 2.42% -3.70% 25.49% 10.72% 5.54% -
  Horiz. % 129.52% 144.64% 141.22% 146.65% 116.86% 105.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.2600 0.3500 0.3850 0.4350 0.5000 0.5200 0.8000 -
P/RPS 1.04 0.88 0.80 0.94 1.04 1.15 1.93 -8.26%
  YoY % 18.18% 10.00% -14.89% -9.62% -9.57% -40.41% -
  Horiz. % 53.89% 45.60% 41.45% 48.70% 53.89% 59.59% 100.00%
P/EPS -13.43 607.84 -5.40 -7.97 -10.25 76.47 -533.33 -40.16%
  YoY % -102.21% 11,356.30% 32.25% 22.24% -113.40% 114.34% -
  Horiz. % 2.52% -113.97% 1.01% 1.49% 1.92% -14.34% 100.00%
EY -7.45 0.16 -18.52 -12.55 -9.76 1.31 -0.19 66.82%
  YoY % -4,756.25% 100.86% -47.57% -28.59% -845.04% 789.47% -
  Horiz. % 3,921.05% -84.21% 9,747.37% 6,605.26% 5,136.84% -689.47% 100.00%
DY 0.00 0.00 5.61 2.30 2.00 1.92 1.25 -
  YoY % 0.00% 0.00% 143.91% 15.00% 4.17% 53.60% -
  Horiz. % 0.00% 0.00% 448.80% 184.00% 160.00% 153.60% 100.00%
P/NAPS 0.21 0.25 0.26 0.27 0.40 0.41 0.64 -14.39%
  YoY % -16.00% -3.85% -3.70% -32.50% -2.44% -35.94% -
  Horiz. % 32.81% 39.06% 40.62% 42.19% 62.50% 64.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/08/19 29/06/17 29/06/16 30/06/15 30/06/14 27/06/13 28/06/12 -
Price 0.2600 0.3450 0.3600 0.4100 0.5250 0.5850 0.7800 -
P/RPS 1.04 0.87 0.75 0.89 1.09 1.29 1.88 -7.93%
  YoY % 19.54% 16.00% -15.73% -18.35% -15.50% -31.38% -
  Horiz. % 55.32% 46.28% 39.89% 47.34% 57.98% 68.62% 100.00%
P/EPS -13.43 599.16 -5.05 -7.51 -10.76 86.03 -520.00 -39.95%
  YoY % -102.24% 11,964.55% 32.76% 30.20% -112.51% 116.54% -
  Horiz. % 2.58% -115.22% 0.97% 1.44% 2.07% -16.54% 100.00%
EY -7.45 0.17 -19.81 -13.32 -9.30 1.16 -0.19 66.82%
  YoY % -4,482.35% 100.86% -48.72% -43.23% -901.72% 710.53% -
  Horiz. % 3,921.05% -89.47% 10,426.32% 7,010.53% 4,894.74% -610.53% 100.00%
DY 0.00 0.00 6.00 2.44 1.90 1.71 1.28 -
  YoY % 0.00% 0.00% 145.90% 28.42% 11.11% 33.59% -
  Horiz. % 0.00% 0.00% 468.75% 190.63% 148.44% 133.59% 100.00%
P/NAPS 0.21 0.25 0.24 0.26 0.42 0.46 0.62 -14.01%
  YoY % -16.00% 4.17% -7.69% -38.10% -8.70% -25.81% -
  Horiz. % 33.87% 40.32% 38.71% 41.94% 67.74% 74.19% 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
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS