Highlights

[BJCORP] YoY Quarter Result on 2012-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     -33.45%    YoY -     -52.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 2,210,479 2,366,615 1,766,910 1,807,013 1,777,238 1,660,792 1,730,949 4.16%
  YoY % -6.60% 33.94% -2.22% 1.68% 7.01% -4.05% -
  Horiz. % 127.70% 136.72% 102.08% 104.39% 102.67% 95.95% 100.00%
PBT 1,129,204 162,914 96,882 135,263 188,115 -50,199 117,040 45.88%
  YoY % 593.13% 68.16% -28.38% -28.10% 474.74% -142.89% -
  Horiz. % 964.80% 139.20% 82.78% 115.57% 160.73% -42.89% 100.00%
Tax -88,282 -108,122 -60,408 -46,111 -66,319 -47,928 -52,607 9.01%
  YoY % 18.35% -78.99% -31.01% 30.47% -38.37% 8.89% -
  Horiz. % 167.81% 205.53% 114.83% 87.65% 126.06% 91.11% 100.00%
NP 1,040,922 54,792 36,474 89,152 121,796 -98,127 64,433 58.96%
  YoY % 1,799.77% 50.22% -59.09% -26.80% 224.12% -252.29% -
  Horiz. % 1,615.51% 85.04% 56.61% 138.36% 189.03% -152.29% 100.00%
NP to SH 975,408 15,973 1,029 15,280 32,465 -156,205 17,942 94.58%
  YoY % 6,006.60% 1,452.28% -93.27% -52.93% 120.78% -970.61% -
  Horiz. % 5,436.45% 89.03% 5.74% 85.16% 180.94% -870.61% 100.00%
Tax Rate 7.82 % 66.37 % 62.35 % 34.09 % 35.25 % - % 44.95 % -25.27%
  YoY % -88.22% 6.45% 82.90% -3.29% 0.00% 0.00% -
  Horiz. % 17.40% 147.65% 138.71% 75.84% 78.42% 0.00% 100.00%
Total Cost 1,169,557 2,311,823 1,730,436 1,717,861 1,655,442 1,758,919 1,666,516 -5.73%
  YoY % -49.41% 33.60% 0.73% 3.77% -5.88% 5.54% -
  Horiz. % 70.18% 138.72% 103.84% 103.08% 99.34% 105.54% 100.00%
Net Worth 8,308,847 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 5.42%
  YoY % 61.16% 298.80% -79.50% 3.17% 4.50% -3.36% -
  Horiz. % 137.26% 85.17% 21.36% 104.19% 100.99% 96.64% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 8,308,847 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 5.42%
  YoY % 61.16% 298.80% -79.50% 3.17% 4.50% -3.36% -
  Horiz. % 137.26% 85.17% 21.36% 104.19% 100.99% 96.64% 100.00%
NOSH 4,966,435 3,895,853 1,028,999 4,365,714 4,387,162 4,169,865 3,817,446 4.48%
  YoY % 27.48% 278.61% -76.43% -0.49% 5.21% 9.23% -
  Horiz. % 130.10% 102.05% 26.96% 114.36% 114.92% 109.23% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 47.09 % 2.32 % 2.06 % 4.93 % 6.85 % -5.91 % 3.72 % 52.63%
  YoY % 1,929.74% 12.62% -58.22% -28.03% 215.91% -258.87% -
  Horiz. % 1,265.86% 62.37% 55.38% 132.53% 184.14% -158.87% 100.00%
ROE 11.74 % 0.31 % 0.08 % 0.24 % 0.53 % -2.67 % 0.30 % 84.21%
  YoY % 3,687.10% 287.50% -66.67% -54.72% 119.85% -990.00% -
  Horiz. % 3,913.33% 103.33% 26.67% 80.00% 176.67% -890.00% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 44.51 60.75 171.71 41.39 40.51 39.83 45.34 -0.31%
  YoY % -26.73% -64.62% 314.86% 2.17% 1.71% -12.15% -
  Horiz. % 98.17% 133.99% 378.72% 91.29% 89.35% 87.85% 100.00%
EPS 19.64 0.41 0.10 0.35 0.74 -3.75 0.47 86.23%
  YoY % 4,690.24% 310.00% -71.43% -52.70% 119.73% -897.87% -
  Horiz. % 4,178.72% 87.23% 21.28% 74.47% 157.45% -797.87% 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 1.6730 1.3234 1.2564 1.4447 1.3934 1.4029 1.5857 0.90%
  YoY % 26.42% 5.33% -13.03% 3.68% -0.68% -11.53% -
  Horiz. % 105.51% 83.46% 79.23% 91.11% 87.87% 88.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 42.39 45.38 33.88 34.65 34.08 31.85 33.19 4.16%
  YoY % -6.59% 33.94% -2.22% 1.67% 7.00% -4.04% -
  Horiz. % 127.72% 136.73% 102.08% 104.40% 102.68% 95.96% 100.00%
EPS 18.70 0.31 0.02 0.29 0.62 -3.00 0.34 94.95%
  YoY % 5,932.26% 1,450.00% -93.10% -53.23% 120.67% -982.35% -
  Horiz. % 5,500.00% 91.18% 5.88% 85.29% 182.35% -882.35% 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 1.5933 0.9887 0.2479 1.2094 1.1722 1.1218 1.1608 5.42%
  YoY % 61.15% 298.83% -79.50% 3.17% 4.49% -3.36% -
  Horiz. % 137.26% 85.17% 21.36% 104.19% 100.98% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.4050 0.5100 0.5350 0.9500 1.0900 1.2300 0.5100 -
P/RPS 0.91 0.84 0.31 2.30 2.69 3.09 1.12 -3.40%
  YoY % 8.33% 170.97% -86.52% -14.50% -12.94% 175.89% -
  Horiz. % 81.25% 75.00% 27.68% 205.36% 240.18% 275.89% 100.00%
P/EPS 2.06 124.39 535.00 271.43 147.30 -32.83 108.51 -48.33%
  YoY % -98.34% -76.75% 97.10% 84.27% 548.67% -130.26% -
  Horiz. % 1.90% 114.63% 493.04% 250.14% 135.75% -30.26% 100.00%
EY 48.49 0.80 0.19 0.37 0.68 -3.05 0.92 93.57%
  YoY % 5,961.25% 321.05% -48.65% -45.59% 122.30% -431.52% -
  Horiz. % 5,270.65% 86.96% 20.65% 40.22% 73.91% -331.52% 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 0.43 0.66 0.78 0.88 0.32 -4.68%
  YoY % -38.46% -9.30% -34.85% -15.38% -11.36% 175.00% -
  Horiz. % 75.00% 121.88% 134.38% 206.25% 243.75% 275.00% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 -
Price 0.4400 0.5250 0.5150 0.9300 1.0900 1.7500 0.5200 -
P/RPS 0.99 0.86 0.30 2.25 2.69 4.39 1.15 -2.46%
  YoY % 15.12% 186.67% -86.67% -16.36% -38.72% 281.74% -
  Horiz. % 86.09% 74.78% 26.09% 195.65% 233.91% 381.74% 100.00%
P/EPS 2.24 128.05 515.00 265.71 147.30 -46.72 110.64 -47.78%
  YoY % -98.25% -75.14% 93.82% 80.39% 415.28% -142.23% -
  Horiz. % 2.02% 115.74% 465.47% 240.16% 133.13% -42.23% 100.00%
EY 44.64 0.78 0.19 0.38 0.68 -2.14 0.90 91.62%
  YoY % 5,623.08% 310.53% -50.00% -44.12% 131.78% -337.78% -
  Horiz. % 4,960.00% 86.67% 21.11% 42.22% 75.56% -237.78% 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 0.26 0.40 0.41 0.64 0.78 1.25 0.33 -3.89%
  YoY % -35.00% -2.44% -35.94% -17.95% -37.60% 278.79% -
  Horiz. % 78.79% 121.21% 124.24% 193.94% 236.36% 378.79% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers