Highlights

[BJCORP] YoY Quarter Result on 2017-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -1,440.21%    YoY -     30.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 2,071,045 0 2,142,407 2,198,682 2,224,408 2,135,817 2,485,030 -3.46%
  YoY % 0.00% 0.00% -2.56% -1.16% 4.15% -14.05% -
  Horiz. % 83.34% 0.00% 86.21% 88.48% 89.51% 85.95% 100.00%
PBT 45,621 0 159,323 62,253 71,608 183,835 200,300 -24.89%
  YoY % 0.00% 0.00% 155.93% -13.06% -61.05% -8.22% -
  Horiz. % 22.78% 0.00% 79.54% 31.08% 35.75% 91.78% 100.00%
Tax -59,722 0 -82,418 -68,259 -113,843 -77,425 -106,668 -10.61%
  YoY % 0.00% 0.00% -20.74% 40.04% -47.04% 27.41% -
  Horiz. % 55.99% -0.00% 77.27% 63.99% 106.73% 72.59% 100.00%
NP -14,101 0 76,905 -6,006 -42,235 106,410 93,632 -
  YoY % 0.00% 0.00% 1,380.47% 85.78% -139.69% 13.65% -
  Horiz. % -15.06% 0.00% 82.14% -6.41% -45.11% 113.65% 100.00%
NP to SH -54,225 0 35,057 -43,396 -62,677 56,133 8,282 -
  YoY % 0.00% 0.00% 180.78% 30.76% -211.66% 577.77% -
  Horiz. % -654.73% 0.00% 423.29% -523.98% -756.79% 677.77% 100.00%
Tax Rate 130.91 % - % 51.73 % 109.65 % 158.98 % 42.12 % 53.25 % 19.00%
  YoY % 0.00% 0.00% -52.82% -31.03% 277.45% -20.90% -
  Horiz. % 245.84% 0.00% 97.15% 205.92% 298.55% 79.10% 100.00%
Total Cost 2,085,146 0 2,065,502 2,204,688 2,266,643 2,029,407 2,391,398 -2.62%
  YoY % 0.00% 0.00% -6.31% -2.73% 11.69% -15.14% -
  Horiz. % 87.19% 0.00% 86.37% 92.19% 94.78% 84.86% 100.00%
Net Worth 7,199,376 - 7,268,408 7,816,550 8,530,283 7,539,274 4,508,858 9.47%
  YoY % 0.00% 0.00% -7.01% -8.37% 13.14% 67.21% -
  Horiz. % 159.67% 0.00% 161.20% 173.36% 189.19% 167.21% 100.00%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 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
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 7,199,376 - 7,268,408 7,816,550 8,530,283 7,539,274 4,508,858 9.47%
  YoY % 0.00% 0.00% -7.01% -8.37% 13.14% 67.21% -
  Horiz. % 159.67% 0.00% 161.20% 173.36% 189.19% 167.21% 100.00%
NOSH 5,912,760 5,623,092 5,623,092 5,623,418 5,646,576 4,717,058 3,450,833 10.98%
  YoY % 5.15% 0.00% -0.01% -0.41% 19.71% 36.69% -
  Horiz. % 171.34% 162.95% 162.95% 162.96% 163.63% 136.69% 100.00%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -0.68 % - % 3.59 % -0.27 % -1.90 % 4.98 % 3.77 % -
  YoY % 0.00% 0.00% 1,429.63% 85.79% -138.15% 32.10% -
  Horiz. % -18.04% 0.00% 95.23% -7.16% -50.40% 132.10% 100.00%
ROE -0.75 % - % 0.48 % -0.56 % -0.73 % 0.74 % 0.18 % -
  YoY % 0.00% 0.00% 185.71% 23.29% -198.65% 311.11% -
  Horiz. % -416.67% 0.00% 266.67% -311.11% -405.56% 411.11% 100.00%
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 35.03 - 38.10 39.10 39.39 45.28 72.01 -13.01%
  YoY % 0.00% 0.00% -2.56% -0.74% -13.01% -37.12% -
  Horiz. % 48.65% 0.00% 52.91% 54.30% 54.70% 62.88% 100.00%
EPS -0.89 0.00 0.66 -0.73 -1.11 1.19 0.24 -
  YoY % 0.00% 0.00% 190.41% 34.23% -193.28% 395.83% -
  Horiz. % -370.83% 0.00% 275.00% -304.17% -462.50% 495.83% 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 1.2176 - 1.2926 1.3900 1.5107 1.5983 1.3066 -1.36%
  YoY % 0.00% 0.00% -7.01% -7.99% -5.48% 22.33% -
  Horiz. % 93.19% 0.00% 98.93% 106.38% 115.62% 122.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 39.41 - 40.77 41.84 42.33 40.64 47.28 -3.46%
  YoY % 0.00% 0.00% -2.56% -1.16% 4.16% -14.04% -
  Horiz. % 83.35% 0.00% 86.23% 88.49% 89.53% 85.96% 100.00%
EPS -1.03 0.00 0.67 -0.83 -1.19 1.07 0.16 -
  YoY % 0.00% 0.00% 180.72% 30.25% -211.21% 568.75% -
  Horiz. % -643.75% 0.00% 418.75% -518.75% -743.75% 668.75% 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 1.3699 - 1.3830 1.4873 1.6231 1.4346 0.8579 9.47%
  YoY % 0.00% 0.00% -7.01% -8.37% 13.14% 67.22% -
  Horiz. % 159.68% 0.00% 161.21% 173.37% 189.19% 167.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.2450 0.2900 0.3000 0.3300 0.3500 0.3900 0.5050 -
P/RPS 0.70 0.00 0.79 0.84 0.89 0.86 0.70 -
  YoY % 0.00% 0.00% -5.95% -5.62% 3.49% 22.86% -
  Horiz. % 100.00% 0.00% 112.86% 120.00% 127.14% 122.86% 100.00%
P/EPS -26.72 0.00 48.12 -42.76 -31.53 32.77 210.42 -
  YoY % 0.00% 0.00% 212.54% -35.62% -196.22% -84.43% -
  Horiz. % -12.70% 0.00% 22.87% -20.32% -14.98% 15.57% 100.00%
EY -3.74 0.00 2.08 -2.34 -3.17 3.05 0.48 -
  YoY % 0.00% 0.00% 188.89% 26.18% -203.93% 535.42% -
  Horiz. % -779.17% 0.00% 433.33% -487.50% -660.42% 635.42% 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 0.20 0.00 0.23 0.24 0.23 0.24 0.39 -12.12%
  YoY % 0.00% 0.00% -4.17% 4.35% -4.17% -38.46% -
  Horiz. % 51.28% 0.00% 58.97% 61.54% 58.97% 61.54% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/11/19 - 28/09/18 28/09/17 30/09/16 29/09/15 29/09/14 -
Price 0.2400 0.0000 0.2900 0.3550 0.3350 0.3600 0.5850 -
P/RPS 0.69 0.00 0.76 0.91 0.85 0.80 0.81 -3.05%
  YoY % 0.00% 0.00% -16.48% 7.06% 6.25% -1.23% -
  Horiz. % 85.19% 0.00% 93.83% 112.35% 104.94% 98.77% 100.00%
P/EPS -26.17 0.00 46.52 -46.00 -30.18 30.25 243.75 -
  YoY % 0.00% 0.00% 201.13% -52.42% -199.77% -87.59% -
  Horiz. % -10.74% 0.00% 19.09% -18.87% -12.38% 12.41% 100.00%
EY -3.82 0.00 2.15 -2.17 -3.31 3.31 0.41 -
  YoY % 0.00% 0.00% 199.08% 34.44% -200.00% 707.32% -
  Horiz. % -931.71% 0.00% 524.39% -529.27% -807.32% 807.32% 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 0.20 0.00 0.22 0.26 0.22 0.23 0.45 -14.52%
  YoY % 0.00% 0.00% -15.38% 18.18% -4.35% -48.89% -
  Horiz. % 44.44% 0.00% 48.89% 57.78% 48.89% 51.11% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS