Highlights

[BJCORP] YoY Quarter Result on 2012-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     -27.93%    YoY -     -12.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 2,257,132 2,576,050 1,773,349 1,767,061 1,698,163 1,719,909 1,618,013 5.70%
  YoY % -12.38% 45.26% 0.36% 4.06% -1.26% 6.30% -
  Horiz. % 139.50% 159.21% 109.60% 109.21% 104.95% 106.30% 100.00%
PBT 288,937 427,956 170,599 168,736 167,570 186,747 176,966 8.51%
  YoY % -32.48% 150.85% 1.10% 0.70% -10.27% 5.53% -
  Horiz. % 163.27% 241.83% 96.40% 95.35% 94.69% 105.53% 100.00%
Tax -102,960 -111,046 -84,235 -65,257 -84,151 -49,320 -58,705 9.81%
  YoY % 7.28% -31.83% -29.08% 22.45% -70.62% 15.99% -
  Horiz. % 175.39% 189.16% 143.49% 111.16% 143.35% 84.01% 100.00%
NP 185,977 316,910 86,364 103,479 83,419 137,427 118,261 7.83%
  YoY % -41.32% 266.95% -16.54% 24.05% -39.30% 16.21% -
  Horiz. % 157.26% 267.98% 73.03% 87.50% 70.54% 116.21% 100.00%
NP to SH 122,258 153,078 20,626 20,196 22,959 86,541 51,827 15.37%
  YoY % -20.13% 642.16% 2.13% -12.03% -73.47% 66.98% -
  Horiz. % 235.90% 295.36% 39.80% 38.97% 44.30% 166.98% 100.00%
Tax Rate 35.63 % 25.95 % 49.38 % 38.67 % 50.22 % 26.41 % 33.17 % 1.20%
  YoY % 37.30% -47.45% 27.70% -23.00% 90.16% -20.38% -
  Horiz. % 107.42% 78.23% 148.87% 116.58% 151.40% 79.62% 100.00%
Total Cost 2,071,155 2,259,140 1,686,985 1,663,582 1,614,744 1,582,482 1,499,752 5.52%
  YoY % -8.32% 33.92% 1.41% 3.02% 2.04% 5.52% -
  Horiz. % 138.10% 150.63% 112.48% 110.92% 107.67% 105.52% 100.00%
Net Worth 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5,833,659 5.32%
  YoY % 20.41% 14.51% 9.78% -17.22% 4.18% 4.57% -
  Horiz. % 136.52% 113.38% 99.01% 90.19% 108.95% 104.57% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5,833,659 5.32%
  YoY % 20.41% 14.51% 9.78% -17.22% 4.18% 4.57% -
  Horiz. % 136.52% 113.38% 99.01% 90.19% 108.95% 104.57% 100.00%
NOSH 4,949,716 4,890,670 4,483,912 4,207,500 4,415,192 4,392,944 3,940,596 3.87%
  YoY % 1.21% 9.07% 6.57% -4.70% 0.51% 11.48% -
  Horiz. % 125.61% 124.11% 113.79% 106.77% 112.04% 111.48% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.24 % 12.30 % 4.87 % 5.86 % 4.91 % 7.99 % 7.31 % 2.02%
  YoY % -33.01% 152.57% -16.89% 19.35% -38.55% 9.30% -
  Horiz. % 112.72% 168.26% 66.62% 80.16% 67.17% 109.30% 100.00%
ROE 1.54 % 2.31 % 0.36 % 0.38 % 0.36 % 1.42 % 0.89 % 9.56%
  YoY % -33.33% 541.67% -5.26% 5.56% -74.65% 59.55% -
  Horiz. % 173.03% 259.55% 40.45% 42.70% 40.45% 159.55% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 45.60 52.67 39.55 42.00 38.46 39.15 41.06 1.76%
  YoY % -13.42% 33.17% -5.83% 9.20% -1.76% -4.65% -
  Horiz. % 111.06% 128.28% 96.32% 102.29% 93.67% 95.35% 100.00%
EPS 2.47 3.13 0.46 0.48 0.52 1.97 1.31 11.14%
  YoY % -21.09% 580.43% -4.17% -7.69% -73.60% 50.38% -
  Horiz. % 188.55% 238.93% 35.11% 36.64% 39.69% 150.38% 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 1.6090 1.3524 1.2882 1.2505 1.4395 1.3887 1.4804 1.40%
  YoY % 18.97% 4.98% 3.01% -13.13% 3.66% -6.19% -
  Horiz. % 108.69% 91.35% 87.02% 84.47% 97.24% 93.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 43.28 49.40 34.01 33.88 32.56 32.98 31.03 5.70%
  YoY % -12.39% 45.25% 0.38% 4.05% -1.27% 6.28% -
  Horiz. % 139.48% 159.20% 109.60% 109.18% 104.93% 106.28% 100.00%
EPS 2.34 2.94 0.40 0.39 0.44 1.66 0.99 15.41%
  YoY % -20.41% 635.00% 2.56% -11.36% -73.49% 67.68% -
  Horiz. % 236.36% 296.97% 40.40% 39.39% 44.44% 167.68% 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 1.5272 1.2683 1.1076 1.0089 1.2187 1.1698 1.1186 5.32%
  YoY % 20.41% 14.51% 9.78% -17.22% 4.18% 4.58% -
  Horiz. % 136.53% 113.38% 99.02% 90.19% 108.95% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4150 0.5100 0.5400 0.6400 1.0400 1.0800 1.1800 -
P/RPS 0.91 0.97 1.37 1.52 2.70 2.76 2.87 -17.42%
  YoY % -6.19% -29.20% -9.87% -43.70% -2.17% -3.83% -
  Horiz. % 31.71% 33.80% 47.74% 52.96% 94.08% 96.17% 100.00%
P/EPS 16.80 16.29 117.39 133.33 200.00 54.82 89.72 -24.35%
  YoY % 3.13% -86.12% -11.96% -33.33% 264.83% -38.90% -
  Horiz. % 18.72% 18.16% 130.84% 148.61% 222.92% 61.10% 100.00%
EY 5.95 6.14 0.85 0.75 0.50 1.82 1.11 32.27%
  YoY % -3.09% 622.35% 13.33% 50.00% -72.53% 63.96% -
  Horiz. % 536.04% 553.15% 76.58% 67.57% 45.05% 163.96% 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 0.38 0.42 0.51 0.72 0.78 0.80 -17.08%
  YoY % -31.58% -9.52% -17.65% -29.17% -7.69% -2.50% -
  Horiz. % 32.50% 47.50% 52.50% 63.75% 90.00% 97.50% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 29/12/15 30/12/14 30/12/13 27/12/12 29/12/11 30/12/10 23/12/09 -
Price 0.3850 0.3950 0.6000 0.5600 0.9500 1.1100 1.2100 -
P/RPS 0.84 0.75 1.52 1.33 2.47 2.84 2.95 -18.88%
  YoY % 12.00% -50.66% 14.29% -46.15% -13.03% -3.73% -
  Horiz. % 28.47% 25.42% 51.53% 45.08% 83.73% 96.27% 100.00%
P/EPS 15.59 12.62 130.43 116.67 182.69 56.35 92.00 -25.60%
  YoY % 23.53% -90.32% 11.79% -36.14% 224.21% -38.75% -
  Horiz. % 16.95% 13.72% 141.77% 126.82% 198.58% 61.25% 100.00%
EY 6.42 7.92 0.77 0.86 0.55 1.77 1.09 34.37%
  YoY % -18.94% 928.57% -10.47% 56.36% -68.93% 62.39% -
  Horiz. % 588.99% 726.61% 70.64% 78.90% 50.46% 162.39% 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 0.29 0.47 0.45 0.66 0.80 0.82 -18.51%
  YoY % -17.24% -38.30% 4.44% -31.82% -17.50% -2.44% -
  Horiz. % 29.27% 35.37% 57.32% 54.88% 80.49% 97.56% 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