[BJCORP] YoY Quarter Result on 2013-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,457,510 2,257,132 2,576,050 1,773,349 1,767,061 1,698,163 1,719,909 6.12% YoY % 8.88% -12.38% 45.26% 0.36% 4.06% -1.26% - Horiz. % 142.89% 131.24% 149.78% 103.11% 102.74% 98.74% 100.00%
PBT 408,489 288,937 427,956 170,599 168,736 167,570 186,747 13.92% YoY % 41.38% -32.48% 150.85% 1.10% 0.70% -10.27% - Horiz. % 218.74% 154.72% 229.16% 91.35% 90.36% 89.73% 100.00%
Tax -99,728 -102,960 -111,046 -84,235 -65,257 -84,151 -49,320 12.44% YoY % 3.14% 7.28% -31.83% -29.08% 22.45% -70.62% - Horiz. % 202.21% 208.76% 225.15% 170.79% 132.31% 170.62% 100.00%
NP 308,761 185,977 316,910 86,364 103,479 83,419 137,427 14.43% YoY % 66.02% -41.32% 266.95% -16.54% 24.05% -39.30% - Horiz. % 224.67% 135.33% 230.60% 62.84% 75.30% 60.70% 100.00%
NP to SH 176,505 122,258 153,078 20,626 20,196 22,959 86,541 12.60% YoY % 44.37% -20.13% 642.16% 2.13% -12.03% -73.47% - Horiz. % 203.96% 141.27% 176.88% 23.83% 23.34% 26.53% 100.00%
Tax Rate 24.41 % 35.63 % 25.95 % 49.38 % 38.67 % 50.22 % 26.41 % -1.30% YoY % -31.49% 37.30% -47.45% 27.70% -23.00% 90.16% - Horiz. % 92.43% 134.91% 98.26% 186.97% 146.42% 190.16% 100.00%
Total Cost 2,148,749 2,071,155 2,259,140 1,686,985 1,663,582 1,614,744 1,582,482 5.23% YoY % 3.75% -8.32% 33.92% 1.41% 3.02% 2.04% - Horiz. % 135.78% 130.88% 142.76% 106.60% 105.12% 102.04% 100.00%
Net Worth 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5.65% YoY % 6.53% 20.41% 14.51% 9.78% -17.22% 4.18% - Horiz. % 139.07% 130.55% 108.42% 94.68% 86.25% 104.18% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5.65% YoY % 6.53% 20.41% 14.51% 9.78% -17.22% 4.18% - Horiz. % 139.07% 130.55% 108.42% 94.68% 86.25% 104.18% 100.00%
NOSH 5,481,426 4,949,716 4,890,670 4,483,912 4,207,500 4,415,192 4,392,944 3.75% YoY % 10.74% 1.21% 9.07% 6.57% -4.70% 0.51% - Horiz. % 124.78% 112.67% 111.33% 102.07% 95.78% 100.51% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 12.56 % 8.24 % 12.30 % 4.87 % 5.86 % 4.91 % 7.99 % 7.82% YoY % 52.43% -33.01% 152.57% -16.89% 19.35% -38.55% - Horiz. % 157.20% 103.13% 153.94% 60.95% 73.34% 61.45% 100.00%
ROE 2.08 % 1.54 % 2.31 % 0.36 % 0.38 % 0.36 % 1.42 % 6.56% YoY % 35.06% -33.33% 541.67% -5.26% 5.56% -74.65% - Horiz. % 146.48% 108.45% 162.68% 25.35% 26.76% 25.35% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 44.83 45.60 52.67 39.55 42.00 38.46 39.15 2.28% YoY % -1.69% -13.42% 33.17% -5.83% 9.20% -1.76% - Horiz. % 114.51% 116.48% 134.53% 101.02% 107.28% 98.24% 100.00%
EPS 3.27 2.47 3.13 0.46 0.48 0.52 1.97 8.80% YoY % 32.39% -21.09% 580.43% -4.17% -7.69% -73.60% - Horiz. % 165.99% 125.38% 158.88% 23.35% 24.37% 26.40% 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 1.5478 1.6090 1.3524 1.2882 1.2505 1.4395 1.3887 1.82% YoY % -3.80% 18.97% 4.98% 3.01% -13.13% 3.66% - Horiz. % 111.46% 115.86% 97.39% 92.76% 90.05% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 46.76 42.95 49.02 33.74 33.62 32.31 32.73 6.12% YoY % 8.87% -12.38% 45.29% 0.36% 4.05% -1.28% - Horiz. % 142.87% 131.23% 149.77% 103.09% 102.72% 98.72% 100.00%
EPS 3.36 2.33 2.91 0.39 0.38 0.44 1.65 12.57% YoY % 44.21% -19.93% 646.15% 2.63% -13.64% -73.33% - Horiz. % 203.64% 141.21% 176.36% 23.64% 23.03% 26.67% 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 1.6143 1.5154 1.2585 1.0991 1.0011 1.2093 1.1608 5.65% YoY % 6.53% 20.41% 14.50% 9.79% -17.22% 4.18% - Horiz. % 139.07% 130.55% 108.42% 94.68% 86.24% 104.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.3250 0.4150 0.5100 0.5400 0.6400 1.0400 1.0800 -
P/RPS 0.72 0.91 0.97 1.37 1.52 2.70 2.76 -20.05% YoY % -20.88% -6.19% -29.20% -9.87% -43.70% -2.17% - Horiz. % 26.09% 32.97% 35.14% 49.64% 55.07% 97.83% 100.00%
P/EPS 10.09 16.80 16.29 117.39 133.33 200.00 54.82 -24.56% YoY % -39.94% 3.13% -86.12% -11.96% -33.33% 264.83% - Horiz. % 18.41% 30.65% 29.72% 214.14% 243.21% 364.83% 100.00%
EY 9.91 5.95 6.14 0.85 0.75 0.50 1.82 32.60% YoY % 66.55% -3.09% 622.35% 13.33% 50.00% -72.53% - Horiz. % 544.51% 326.92% 337.36% 46.70% 41.21% 27.47% 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 0.21 0.26 0.38 0.42 0.51 0.72 0.78 -19.63% YoY % -19.23% -31.58% -9.52% -17.65% -29.17% -7.69% - Horiz. % 26.92% 33.33% 48.72% 53.85% 65.38% 92.31% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 29/12/15 30/12/14 30/12/13 27/12/12 29/12/11 30/12/10 -
Price 0.3350 0.3850 0.3950 0.6000 0.5600 0.9500 1.1100 -
P/RPS 0.75 0.84 0.75 1.52 1.33 2.47 2.84 -19.89% YoY % -10.71% 12.00% -50.66% 14.29% -46.15% -13.03% - Horiz. % 26.41% 29.58% 26.41% 53.52% 46.83% 86.97% 100.00%
P/EPS 10.40 15.59 12.62 130.43 116.67 182.69 56.35 -24.53% YoY % -33.29% 23.53% -90.32% 11.79% -36.14% 224.21% - Horiz. % 18.46% 27.67% 22.40% 231.46% 207.05% 324.21% 100.00%
EY 9.61 6.42 7.92 0.77 0.86 0.55 1.77 32.54% YoY % 49.69% -18.94% 928.57% -10.47% 56.36% -68.93% - Horiz. % 542.94% 362.71% 447.46% 43.50% 48.59% 31.07% 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 0.22 0.24 0.29 0.47 0.45 0.66 0.80 -19.34% YoY % -8.33% -17.24% -38.30% 4.44% -31.82% -17.50% - Horiz. % 27.50% 30.00% 36.25% 58.75% 56.25% 82.50% 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.
Comment
BCorp_Q2_2014.pdf 
