Highlights

[BJCORP] YoY Quarter Result on 2018-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     - %    YoY -     180.78%
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 - 5,214,924
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 39.71 - 41.08 42.16 42.65 40.96 47.65 -3.46%
  YoY % 0.00% 0.00% -2.56% -1.15% 4.13% -14.04% -
  Horiz. % 83.34% 0.00% 86.21% 88.48% 89.51% 85.96% 100.00%
EPS -1.04 0.00 0.67 -0.83 -1.20 1.08 0.16 -
  YoY % 0.00% 0.00% 180.72% 30.83% -211.11% 575.00% -
  Horiz. % -650.00% 0.00% 418.75% -518.75% -750.00% 675.00% 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 1.3805 - 1.3938 1.4989 1.6357 1.4457 0.8646 9.47%
  YoY % 0.00% 0.00% -7.01% -8.36% 13.14% 67.21% -
  Horiz. % 159.67% 0.00% 161.21% 173.36% 189.19% 167.21% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers