Highlights

[BJCORP] YoY Quarter Result on 2017-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -236.40%    YoY -     -182.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 1,990,018 2,185,831 2,457,510 2,257,132 2,576,050 1,773,349 1,767,061 2.00%
  YoY % -8.96% -11.06% 8.88% -12.38% 45.26% 0.36% -
  Horiz. % 112.62% 123.70% 139.07% 127.73% 145.78% 100.36% 100.00%
PBT 34,126 -153,459 408,489 288,937 427,956 170,599 168,736 -23.38%
  YoY % 122.24% -137.57% 41.38% -32.48% 150.85% 1.10% -
  Horiz. % 20.22% -90.95% 242.09% 171.24% 253.62% 101.10% 100.00%
Tax -57,520 -59,530 -99,728 -102,960 -111,046 -84,235 -65,257 -2.08%
  YoY % 3.38% 40.31% 3.14% 7.28% -31.83% -29.08% -
  Horiz. % 88.14% 91.22% 152.82% 157.78% 170.17% 129.08% 100.00%
NP -23,394 -212,989 308,761 185,977 316,910 86,364 103,479 -
  YoY % 89.02% -168.98% 66.02% -41.32% 266.95% -16.54% -
  Horiz. % -22.61% -205.83% 298.38% 179.72% 306.26% 83.46% 100.00%
NP to SH -71,040 -145,985 176,505 122,258 153,078 20,626 20,196 -
  YoY % 51.34% -182.71% 44.37% -20.13% 642.16% 2.13% -
  Horiz. % -351.75% -722.84% 873.96% 605.36% 757.96% 102.13% 100.00%
Tax Rate 168.55 % - % 24.41 % 35.63 % 25.95 % 49.38 % 38.67 % 27.79%
  YoY % 0.00% 0.00% -31.49% 37.30% -47.45% 27.70% -
  Horiz. % 435.87% 0.00% 63.12% 92.14% 67.11% 127.70% 100.00%
Total Cost 2,013,412 2,398,820 2,148,749 2,071,155 2,259,140 1,686,985 1,663,582 3.23%
  YoY % -16.07% 11.64% 3.75% -8.32% 33.92% 1.41% -
  Horiz. % 121.03% 144.20% 129.16% 124.50% 135.80% 101.41% 100.00%
Net Worth 7,271,143 7,638,850 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 5.54%
  YoY % -4.81% -9.96% 6.53% 20.41% 14.51% 9.78% -
  Horiz. % 138.20% 145.18% 161.25% 151.37% 125.71% 109.78% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 7,271,143 7,638,850 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 5.54%
  YoY % -4.81% -9.96% 6.53% 20.41% 14.51% 9.78% -
  Horiz. % 138.20% 145.18% 161.25% 151.37% 125.71% 109.78% 100.00%
NOSH 5,621,728 5,623,418 5,481,426 4,949,716 4,890,670 4,483,912 4,207,500 4.95%
  YoY % -0.03% 2.59% 10.74% 1.21% 9.07% 6.57% -
  Horiz. % 133.61% 133.65% 130.28% 117.64% 116.24% 106.57% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -1.18 % -9.74 % 12.56 % 8.24 % 12.30 % 4.87 % 5.86 % -
  YoY % 87.89% -177.55% 52.43% -33.01% 152.57% -16.89% -
  Horiz. % -20.14% -166.21% 214.33% 140.61% 209.90% 83.11% 100.00%
ROE -0.98 % -1.91 % 2.08 % 1.54 % 2.31 % 0.36 % 0.38 % -
  YoY % 48.69% -191.83% 35.06% -33.33% 541.67% -5.26% -
  Horiz. % -257.89% -502.63% 547.37% 405.26% 607.89% 94.74% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 35.40 38.87 44.83 45.60 52.67 39.55 42.00 -2.81%
  YoY % -8.93% -13.29% -1.69% -13.42% 33.17% -5.83% -
  Horiz. % 84.29% 92.55% 106.74% 108.57% 125.40% 94.17% 100.00%
EPS -1.24 -2.54 3.27 2.47 3.13 0.46 0.48 -
  YoY % 51.18% -177.68% 32.39% -21.09% 580.43% -4.17% -
  Horiz. % -258.33% -529.17% 681.25% 514.58% 652.08% 95.83% 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 1.2934 1.3584 1.5478 1.6090 1.3524 1.2882 1.2505 0.56%
  YoY % -4.79% -12.24% -3.80% 18.97% 4.98% 3.01% -
  Horiz. % 103.43% 108.63% 123.77% 128.67% 108.15% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 38.16 41.91 47.12 43.28 49.40 34.01 33.88 2.00%
  YoY % -8.95% -11.06% 8.87% -12.39% 45.25% 0.38% -
  Horiz. % 112.63% 123.70% 139.08% 127.74% 145.81% 100.38% 100.00%
EPS -1.36 -2.80 3.38 2.34 2.94 0.40 0.39 -
  YoY % 51.43% -182.84% 44.44% -20.41% 635.00% 2.56% -
  Horiz. % -348.72% -717.95% 866.67% 600.00% 753.85% 102.56% 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 1.3943 1.4648 1.6269 1.5272 1.2683 1.1076 1.0089 5.54%
  YoY % -4.81% -9.96% 6.53% 20.41% 14.51% 9.78% -
  Horiz. % 138.20% 145.19% 161.25% 151.37% 125.71% 109.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.2800 0.3350 0.3250 0.4150 0.5100 0.5400 0.6400 -
P/RPS 0.79 0.86 0.72 0.91 0.97 1.37 1.52 -10.33%
  YoY % -8.14% 19.44% -20.88% -6.19% -29.20% -9.87% -
  Horiz. % 51.97% 56.58% 47.37% 59.87% 63.82% 90.13% 100.00%
P/EPS -22.16 -12.90 10.09 16.80 16.29 117.39 133.33 -
  YoY % -71.78% -227.85% -39.94% 3.13% -86.12% -11.96% -
  Horiz. % -16.62% -9.68% 7.57% 12.60% 12.22% 88.04% 100.00%
EY -4.51 -7.75 9.91 5.95 6.14 0.85 0.75 -
  YoY % 41.81% -178.20% 66.55% -3.09% 622.35% 13.33% -
  Horiz. % -601.33% -1,033.33% 1,321.33% 793.33% 818.67% 113.33% 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 0.25 0.21 0.26 0.38 0.42 0.51 -13.07%
  YoY % -12.00% 19.05% -19.23% -31.58% -9.52% -17.65% -
  Horiz. % 43.14% 49.02% 41.18% 50.98% 74.51% 82.35% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 28/12/17 29/12/16 29/12/15 30/12/14 30/12/13 27/12/12 -
Price 0.2800 0.3500 0.3350 0.3850 0.3950 0.6000 0.5600 -
P/RPS 0.79 0.90 0.75 0.84 0.75 1.52 1.33 -8.31%
  YoY % -12.22% 20.00% -10.71% 12.00% -50.66% 14.29% -
  Horiz. % 59.40% 67.67% 56.39% 63.16% 56.39% 114.29% 100.00%
P/EPS -22.16 -13.48 10.40 15.59 12.62 130.43 116.67 -
  YoY % -64.39% -229.62% -33.29% 23.53% -90.32% 11.79% -
  Horiz. % -18.99% -11.55% 8.91% 13.36% 10.82% 111.79% 100.00%
EY -4.51 -7.42 9.61 6.42 7.92 0.77 0.86 -
  YoY % 39.22% -177.21% 49.69% -18.94% 928.57% -10.47% -
  Horiz. % -524.42% -862.79% 1,117.44% 746.51% 920.93% 89.53% 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 0.26 0.22 0.24 0.29 0.47 0.45 -11.24%
  YoY % -15.38% 18.18% -8.33% -17.24% -38.30% 4.44% -
  Horiz. % 48.89% 57.78% 48.89% 53.33% 64.44% 104.44% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers