Highlights

[BJCORP] YoY Quarter Result on 2012-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 26-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     528.73%    YoY -     -89.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 2,135,817 2,485,030 2,019,596 1,804,111 1,787,757 1,744,567 1,612,065 4.80%
  YoY % -14.05% 23.05% 11.94% 0.91% 2.48% 8.22% -
  Horiz. % 132.49% 154.15% 125.28% 111.91% 110.90% 108.22% 100.00%
PBT 183,835 200,300 261,042 165,209 390,397 237,783 182,811 0.09%
  YoY % -8.22% -23.27% 58.01% -57.68% 64.18% 30.07% -
  Horiz. % 100.56% 109.57% 142.79% 90.37% 213.55% 130.07% 100.00%
Tax -77,425 -106,668 -102,171 -68,424 -47,320 -50,393 -71,332 1.37%
  YoY % 27.41% -4.40% -49.32% -44.60% 6.10% 29.35% -
  Horiz. % 108.54% 149.54% 143.23% 95.92% 66.34% 70.65% 100.00%
NP 106,410 93,632 158,871 96,785 343,077 187,390 111,479 -0.77%
  YoY % 13.65% -41.06% 64.15% -71.79% 83.08% 68.09% -
  Horiz. % 95.45% 83.99% 142.51% 86.82% 307.75% 168.09% 100.00%
NP to SH 56,133 8,282 53,433 28,022 270,585 125,463 39,901 5.85%
  YoY % 577.77% -84.50% 90.68% -89.64% 115.67% 214.44% -
  Horiz. % 140.68% 20.76% 133.91% 70.23% 678.14% 314.44% 100.00%
Tax Rate 42.12 % 53.25 % 39.14 % 41.42 % 12.12 % 21.19 % 39.02 % 1.28%
  YoY % -20.90% 36.05% -5.50% 241.75% -42.80% -45.69% -
  Horiz. % 107.94% 136.47% 100.31% 106.15% 31.06% 54.31% 100.00%
Total Cost 2,029,407 2,391,398 1,860,725 1,707,326 1,444,680 1,557,177 1,500,586 5.16%
  YoY % -15.14% 28.52% 8.98% 18.18% -7.22% 3.77% -
  Horiz. % 135.24% 159.36% 124.00% 113.78% 96.27% 103.77% 100.00%
Net Worth 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 4.20%
  YoY % 67.21% -26.92% 10.10% -11.92% 2.13% 5.75% -
  Horiz. % 127.99% 76.54% 104.74% 95.13% 108.00% 105.75% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 4.20%
  YoY % 67.21% -26.92% 10.10% -11.92% 2.13% 5.75% -
  Horiz. % 127.99% 76.54% 104.74% 95.13% 108.00% 105.75% 100.00%
NOSH 4,717,058 3,450,833 4,728,584 4,447,936 4,371,324 4,356,353 3,930,769 3.08%
  YoY % 36.69% -27.02% 6.31% 1.75% 0.34% 10.83% -
  Horiz. % 120.00% 87.79% 120.30% 113.16% 111.21% 110.83% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 4.98 % 3.77 % 7.87 % 5.36 % 19.19 % 10.74 % 6.92 % -5.33%
  YoY % 32.10% -52.10% 46.83% -72.07% 78.68% 55.20% -
  Horiz. % 71.97% 54.48% 113.73% 77.46% 277.31% 155.20% 100.00%
ROE 0.74 % 0.18 % 0.87 % 0.50 % 4.25 % 2.01 % 0.68 % 1.42%
  YoY % 311.11% -79.31% 74.00% -88.24% 111.44% 195.59% -
  Horiz. % 108.82% 26.47% 127.94% 73.53% 625.00% 295.59% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 45.28 72.01 42.71 40.56 40.90 40.05 41.01 1.66%
  YoY % -37.12% 68.60% 5.30% -0.83% 2.12% -2.34% -
  Horiz. % 110.41% 175.59% 104.15% 98.90% 99.73% 97.66% 100.00%
EPS 1.19 0.24 1.13 0.63 6.19 2.88 1.01 2.77%
  YoY % 395.83% -78.76% 79.37% -89.82% 114.93% 185.15% -
  Horiz. % 117.82% 23.76% 111.88% 62.38% 612.87% 285.15% 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 1.5983 1.3066 1.3048 1.2599 1.4554 1.4299 1.4986 1.08%
  YoY % 22.33% 0.14% 3.56% -13.43% 1.78% -4.58% -
  Horiz. % 106.65% 87.19% 87.07% 84.07% 97.12% 95.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 40.96 47.65 38.73 34.60 34.28 33.45 30.91 4.80%
  YoY % -14.04% 23.03% 11.94% 0.93% 2.48% 8.22% -
  Horiz. % 132.51% 154.16% 125.30% 111.94% 110.90% 108.22% 100.00%
EPS 1.08 0.16 1.02 0.54 5.19 2.41 0.77 5.80%
  YoY % 575.00% -84.31% 88.89% -89.60% 115.35% 212.99% -
  Horiz. % 140.26% 20.78% 132.47% 70.13% 674.03% 312.99% 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 1.4457 0.8646 1.1831 1.0746 1.2200 1.1945 1.1296 4.20%
  YoY % 67.21% -26.92% 10.10% -11.92% 2.13% 5.75% -
  Horiz. % 127.98% 76.54% 104.74% 95.13% 108.00% 105.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.3900 0.5050 0.5800 0.7300 1.1900 1.0800 0.9300 -
P/RPS 0.86 0.70 1.36 1.80 2.91 2.70 2.27 -14.93%
  YoY % 22.86% -48.53% -24.44% -38.14% 7.78% 18.94% -
  Horiz. % 37.89% 30.84% 59.91% 79.30% 128.19% 118.94% 100.00%
P/EPS 32.77 210.42 51.33 115.87 19.22 37.50 91.62 -15.74%
  YoY % -84.43% 309.94% -55.70% 502.86% -48.75% -59.07% -
  Horiz. % 35.77% 229.67% 56.02% 126.47% 20.98% 40.93% 100.00%
EY 3.05 0.48 1.95 0.86 5.20 2.67 1.09 18.70%
  YoY % 535.42% -75.38% 126.74% -83.46% 94.76% 144.95% -
  Horiz. % 279.82% 44.04% 178.90% 78.90% 477.06% 244.95% 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 0.44 0.58 0.82 0.76 0.62 -14.62%
  YoY % -38.46% -11.36% -24.14% -29.27% 7.89% 22.58% -
  Horiz. % 38.71% 62.90% 70.97% 93.55% 132.26% 122.58% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 30/09/13 26/09/12 29/09/11 29/09/10 29/09/09 -
Price 0.3600 0.5850 0.5850 0.6400 0.9600 1.0800 0.9800 -
P/RPS 0.80 0.81 1.37 1.58 2.35 2.70 2.39 -16.67%
  YoY % -1.23% -40.88% -13.29% -32.77% -12.96% 12.97% -
  Horiz. % 33.47% 33.89% 57.32% 66.11% 98.33% 112.97% 100.00%
P/EPS 30.25 243.75 51.77 101.59 15.51 37.50 96.54 -17.58%
  YoY % -87.59% 370.83% -49.04% 555.00% -58.64% -61.16% -
  Horiz. % 31.33% 252.49% 53.63% 105.23% 16.07% 38.84% 100.00%
EY 3.31 0.41 1.93 0.98 6.45 2.67 1.04 21.27%
  YoY % 707.32% -78.76% 96.94% -84.81% 141.57% 156.73% -
  Horiz. % 318.27% 39.42% 185.58% 94.23% 620.19% 256.73% 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 0.23 0.45 0.45 0.51 0.66 0.76 0.65 -15.89%
  YoY % -48.89% 0.00% -11.76% -22.73% -13.16% 16.92% -
  Horiz. % 35.38% 69.23% 69.23% 78.46% 101.54% 116.92% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers