Highlights

[BJCORP] YoY Quarter Result on 2018-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     36.64%    YoY -     -504.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 2,171,346 2,221,305 2,168,229 2,210,479 2,366,615 1,766,910 1,807,013 3.11%
  YoY % -2.25% 2.45% -1.91% -6.60% 33.94% -2.22% -
  Horiz. % 120.16% 122.93% 119.99% 122.33% 130.97% 97.78% 100.00%
PBT 6,346 83,855 118,423 1,129,204 162,914 96,882 135,263 -39.92%
  YoY % -92.43% -29.19% -89.51% 593.13% 68.16% -28.38% -
  Horiz. % 4.69% 61.99% 87.55% 834.82% 120.44% 71.62% 100.00%
Tax -67,987 -56,522 -86,524 -88,282 -108,122 -60,408 -46,111 6.68%
  YoY % -20.28% 34.67% 1.99% 18.35% -78.99% -31.01% -
  Horiz. % 147.44% 122.58% 187.64% 191.46% 234.48% 131.01% 100.00%
NP -61,641 27,333 31,899 1,040,922 54,792 36,474 89,152 -
  YoY % -325.52% -14.31% -96.94% 1,799.77% 50.22% -59.09% -
  Horiz. % -69.14% 30.66% 35.78% 1,167.58% 61.46% 40.91% 100.00%
NP to SH -92,502 22,886 15,820 975,408 15,973 1,029 15,280 -
  YoY % -504.19% 44.66% -98.38% 6,006.60% 1,452.28% -93.27% -
  Horiz. % -605.38% 149.78% 103.53% 6,383.56% 104.54% 6.73% 100.00%
Tax Rate 1,071.34 % 67.40 % 73.06 % 7.82 % 66.37 % 62.35 % 34.09 % 77.55%
  YoY % 1,489.53% -7.75% 834.27% -88.22% 6.45% 82.90% -
  Horiz. % 3,142.68% 197.71% 214.32% 22.94% 194.69% 182.90% 100.00%
Total Cost 2,232,987 2,193,972 2,136,330 1,169,557 2,311,823 1,730,436 1,717,861 4.46%
  YoY % 1.78% 2.70% 82.66% -49.41% 33.60% 0.73% -
  Horiz. % 129.99% 127.72% 124.36% 68.08% 134.58% 100.73% 100.00%
Net Worth 7,463,400 7,108,154 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 2.84%
  YoY % 5.00% 4.95% -18.49% 61.16% 298.80% -79.50% -
  Horiz. % 118.33% 112.70% 107.38% 131.74% 81.74% 20.50% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 7,463,400 7,108,154 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 2.84%
  YoY % 5.00% 4.95% -18.49% 61.16% 298.80% -79.50% -
  Horiz. % 118.33% 112.70% 107.38% 131.74% 81.74% 20.50% 100.00%
NOSH 5,623,418 4,685,357 4,275,675 4,966,435 3,895,853 1,028,999 4,365,714 4.31%
  YoY % 20.02% 9.58% -13.91% 27.48% 278.61% -76.43% -
  Horiz. % 128.81% 107.32% 97.94% 113.76% 89.24% 23.57% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -2.84 % 1.23 % 1.47 % 47.09 % 2.32 % 2.06 % 4.93 % -
  YoY % -330.89% -16.33% -96.88% 1,929.74% 12.62% -58.22% -
  Horiz. % -57.61% 24.95% 29.82% 955.17% 47.06% 41.78% 100.00%
ROE -1.24 % 0.32 % 0.23 % 11.74 % 0.31 % 0.08 % 0.24 % -
  YoY % -487.50% 39.13% -98.04% 3,687.10% 287.50% -66.67% -
  Horiz. % -516.67% 133.33% 95.83% 4,891.67% 129.17% 33.33% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 38.61 47.41 50.71 44.51 60.75 171.71 41.39 -1.15%
  YoY % -18.56% -6.51% 13.93% -26.73% -64.62% 314.86% -
  Horiz. % 93.28% 114.54% 122.52% 107.54% 146.77% 414.86% 100.00%
EPS -1.60 0.47 0.37 19.64 0.41 0.10 0.35 -
  YoY % -440.43% 27.03% -98.12% 4,690.24% 310.00% -71.43% -
  Horiz. % -457.14% 134.29% 105.71% 5,611.43% 117.14% 28.57% 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 1.3272 1.5171 1.5840 1.6730 1.3234 1.2564 1.4447 -1.40%
  YoY % -12.52% -4.22% -5.32% 26.42% 5.33% -13.03% -
  Horiz. % 91.87% 105.01% 109.64% 115.80% 91.60% 86.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,923,591
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 44.10 45.12 44.04 44.90 48.07 35.89 36.70 3.11%
  YoY % -2.26% 2.45% -1.92% -6.59% 33.94% -2.21% -
  Horiz. % 120.16% 122.94% 120.00% 122.34% 130.98% 97.79% 100.00%
EPS -1.88 0.46 0.32 19.81 0.32 0.02 0.31 -
  YoY % -508.70% 43.75% -98.38% 6,090.62% 1,500.00% -93.55% -
  Horiz. % -606.45% 148.39% 103.23% 6,390.32% 103.23% 6.45% 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 1.5158 1.4437 1.3756 1.6876 1.0472 0.2626 1.2810 2.84%
  YoY % 4.99% 4.95% -18.49% 61.15% 298.78% -79.50% -
  Horiz. % 118.33% 112.70% 107.38% 131.74% 81.75% 20.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.3400 0.3800 0.3650 0.4050 0.5100 0.5350 0.9500 -
P/RPS 0.88 0.80 0.72 0.91 0.84 0.31 2.30 -14.78%
  YoY % 10.00% 11.11% -20.88% 8.33% 170.97% -86.52% -
  Horiz. % 38.26% 34.78% 31.30% 39.57% 36.52% 13.48% 100.00%
P/EPS -20.67 77.80 98.65 2.06 124.39 535.00 271.43 -
  YoY % -126.57% -21.14% 4,688.83% -98.34% -76.75% 97.10% -
  Horiz. % -7.62% 28.66% 36.34% 0.76% 45.83% 197.10% 100.00%
EY -4.84 1.29 1.01 48.49 0.80 0.19 0.37 -
  YoY % -475.19% 27.72% -97.92% 5,961.25% 321.05% -48.65% -
  Horiz. % -1,308.11% 348.65% 272.97% 13,105.41% 216.22% 51.35% 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 0.25 0.23 0.24 0.39 0.43 0.66 -14.37%
  YoY % 4.00% 8.70% -4.17% -38.46% -9.30% -34.85% -
  Horiz. % 39.39% 37.88% 34.85% 36.36% 59.09% 65.15% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 30/03/17 29/03/16 27/03/15 26/03/14 27/03/13 29/03/12 -
Price 0.3150 0.3900 0.4050 0.4400 0.5250 0.5150 0.9300 -
P/RPS 0.82 0.82 0.80 0.99 0.86 0.30 2.25 -15.47%
  YoY % 0.00% 2.50% -19.19% 15.12% 186.67% -86.67% -
  Horiz. % 36.44% 36.44% 35.56% 44.00% 38.22% 13.33% 100.00%
P/EPS -19.15 79.84 109.46 2.24 128.05 515.00 265.71 -
  YoY % -123.99% -27.06% 4,786.61% -98.25% -75.14% 93.82% -
  Horiz. % -7.21% 30.05% 41.20% 0.84% 48.19% 193.82% 100.00%
EY -5.22 1.25 0.91 44.64 0.78 0.19 0.38 -
  YoY % -517.60% 37.36% -97.96% 5,623.08% 310.53% -50.00% -
  Horiz. % -1,373.68% 328.95% 239.47% 11,747.37% 205.26% 50.00% 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 0.26 0.26 0.26 0.40 0.41 0.64 -15.07%
  YoY % -7.69% 0.00% 0.00% -35.00% -2.44% -35.94% -
  Horiz. % 37.50% 40.62% 40.62% 40.62% 62.50% 64.06% 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.
 


 

1911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.720.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.600.00 
 PUC 0.1250.00 
 WILLOW 0.500.00 
 ARMADA-C39 0.0050.00 
 IRIS 0.1650.00 
 UEMS-C60 0.010.00 
 BTECH 0.2550.00 
Partners & Brokers