Highlights

[BJCORP] YoY TTM Result on 2012-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     -26.71%    YoY -     -13.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 9,593,877 8,633,355 7,391,099 7,102,869 7,114,486 6,778,575 6,338,337 7.15%
  YoY % 11.13% 16.81% 4.06% -0.16% 4.96% 6.95% -
  Horiz. % 151.36% 136.21% 116.61% 112.06% 112.25% 106.95% 100.00%
PBT 1,434,433 491,081 595,902 855,026 874,255 607,343 295,194 30.13%
  YoY % 192.10% -17.59% -30.31% -2.20% 43.95% 105.74% -
  Horiz. % 485.93% 166.36% 201.87% 289.65% 296.16% 205.74% 100.00%
Tax -377,217 -382,642 -273,224 -269,082 -245,426 -223,077 -188,565 12.24%
  YoY % 1.42% -40.05% -1.54% -9.64% -10.02% -18.30% -
  Horiz. % 200.05% 202.92% 144.90% 142.70% 130.15% 118.30% 100.00%
NP 1,057,216 108,439 322,678 585,944 628,829 384,266 106,629 46.55%
  YoY % 874.94% -66.39% -44.93% -6.82% 63.64% 260.38% -
  Horiz. % 991.49% 101.70% 302.62% 549.52% 589.74% 360.38% 100.00%
NP to SH 861,795 -160,422 80,046 302,288 348,081 79,374 -52,407 -
  YoY % 637.20% -300.41% -73.52% -13.16% 338.53% 251.46% -
  Horiz. % -1,644.43% 306.11% -152.74% -576.81% -664.19% -151.46% 100.00%
Tax Rate 26.30 % 77.92 % 45.85 % 31.47 % 28.07 % 36.73 % 63.88 % -13.74%
  YoY % -66.25% 69.95% 45.69% 12.11% -23.58% -42.50% -
  Horiz. % 41.17% 121.98% 71.78% 49.26% 43.94% 57.50% 100.00%
Total Cost 8,536,661 8,524,916 7,068,421 6,516,925 6,485,657 6,394,309 6,231,708 5.38%
  YoY % 0.14% 20.61% 8.46% 0.48% 1.43% 2.61% -
  Horiz. % 136.99% 136.80% 113.43% 104.58% 104.08% 102.61% 100.00%
Net Worth 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5.19%
  YoY % 25.49% 10.72% 5.54% -10.54% 2.26% 1.01% -
  Horiz. % 135.52% 107.99% 97.53% 92.41% 103.29% 101.01% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 50,361 51,322 45,292 43,573 87,436 42,503 127,453 -14.33%
  YoY % -1.87% 13.31% 3.95% -50.17% 105.72% -66.65% -
  Horiz. % 39.51% 40.27% 35.54% 34.19% 68.60% 33.35% 100.00%
Div Payout % 5.84 % - % 56.58 % 14.41 % 25.12 % 53.55 % - % -
  YoY % 0.00% 0.00% 292.64% -42.64% -53.09% 0.00% -
  Horiz. % 10.91% 0.00% 105.66% 26.91% 46.91% 100.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5.19%
  YoY % 25.49% 10.72% 5.54% -10.54% 2.26% 1.01% -
  Horiz. % 135.52% 107.99% 97.53% 92.41% 103.29% 101.01% 100.00%
NOSH 5,036,135 5,132,253 4,529,264 4,357,333 4,371,814 4,250,322 3,887,576 4.41%
  YoY % -1.87% 13.31% 3.95% -0.33% 2.86% 9.33% -
  Horiz. % 129.54% 132.02% 116.51% 112.08% 112.46% 109.33% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 11.02 % 1.26 % 4.37 % 8.25 % 8.84 % 5.67 % 1.68 % 36.80%
  YoY % 774.60% -71.17% -47.03% -6.67% 55.91% 237.50% -
  Horiz. % 655.95% 75.00% 260.12% 491.07% 526.19% 337.50% 100.00%
ROE 10.79 % -2.52 % 1.39 % 5.55 % 5.72 % 1.33 % -0.89 % -
  YoY % 528.17% -281.29% -74.95% -2.97% 330.08% 249.44% -
  Horiz. % -1,212.36% 283.15% -156.18% -623.60% -642.70% -149.44% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 190.50 168.22 163.19 163.01 162.74 159.48 163.04 2.63%
  YoY % 13.24% 3.08% 0.11% 0.17% 2.04% -2.18% -
  Horiz. % 116.84% 103.18% 100.09% 99.98% 99.82% 97.82% 100.00%
EPS 17.11 -3.13 1.77 6.94 7.96 1.87 -1.35 -
  YoY % 646.65% -276.84% -74.50% -12.81% 325.67% 238.52% -
  Horiz. % -1,267.41% 231.85% -131.11% -514.07% -589.63% -138.52% 100.00%
DPS 1.00 1.00 1.00 1.00 2.00 1.00 3.28 -17.95%
  YoY % 0.00% 0.00% 0.00% -50.00% 100.00% -69.51% -
  Horiz. % 30.49% 30.49% 30.49% 30.49% 60.98% 30.49% 100.00%
NAPS 1.5863 1.2404 1.2694 1.2502 1.3928 1.4010 1.5164 0.75%
  YoY % 27.89% -2.28% 1.54% -10.24% -0.59% -7.61% -
  Horiz. % 104.61% 81.80% 83.71% 82.45% 91.85% 92.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 183.97 165.55 141.73 136.20 136.43 129.98 121.54 7.15%
  YoY % 11.13% 16.81% 4.06% -0.17% 4.96% 6.94% -
  Horiz. % 151.37% 136.21% 116.61% 112.06% 112.25% 106.94% 100.00%
EPS 16.53 -3.08 1.53 5.80 6.67 1.52 -1.00 -
  YoY % 636.69% -301.31% -73.62% -13.04% 338.82% 252.00% -
  Horiz. % -1,653.00% 308.00% -153.00% -580.00% -667.00% -152.00% 100.00%
DPS 0.97 0.98 0.87 0.84 1.68 0.82 2.44 -14.24%
  YoY % -1.02% 12.64% 3.57% -50.00% 104.88% -66.39% -
  Horiz. % 39.75% 40.16% 35.66% 34.43% 68.85% 33.61% 100.00%
NAPS 1.5319 1.2207 1.1025 1.0446 1.1676 1.1419 1.1304 5.19%
  YoY % 25.49% 10.72% 5.54% -10.53% 2.25% 1.02% -
  Horiz. % 135.52% 107.99% 97.53% 92.41% 103.29% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.4350 0.5000 0.5200 0.8000 1.1400 1.7100 0.8400 -
P/RPS 0.23 0.30 0.32 0.49 0.70 1.07 0.52 -12.71%
  YoY % -23.33% -6.25% -34.69% -30.00% -34.58% 105.77% -
  Horiz. % 44.23% 57.69% 61.54% 94.23% 134.62% 205.77% 100.00%
P/EPS 2.54 -16.00 29.42 11.53 14.32 91.57 -62.31 -
  YoY % 115.88% -154.38% 155.16% -19.48% -84.36% 246.96% -
  Horiz. % -4.08% 25.68% -47.22% -18.50% -22.98% -146.96% 100.00%
EY 39.34 -6.25 3.40 8.67 6.98 1.09 -1.60 -
  YoY % 729.44% -283.82% -60.78% 24.21% 540.37% 168.12% -
  Horiz. % -2,458.75% 390.62% -212.50% -541.88% -436.25% -68.12% 100.00%
DY 2.30 2.00 1.92 1.25 1.75 0.58 3.90 -8.42%
  YoY % 15.00% 4.17% 53.60% -28.57% 201.72% -85.13% -
  Horiz. % 58.97% 51.28% 49.23% 32.05% 44.87% 14.87% 100.00%
P/NAPS 0.27 0.40 0.41 0.64 0.82 1.22 0.55 -11.18%
  YoY % -32.50% -2.44% -35.94% -21.95% -32.79% 121.82% -
  Horiz. % 49.09% 72.73% 74.55% 116.36% 149.09% 221.82% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 -
Price 0.4100 0.5250 0.5850 0.7800 1.2000 1.2700 0.9300 -
P/RPS 0.22 0.31 0.36 0.48 0.74 0.80 0.57 -14.67%
  YoY % -29.03% -13.89% -25.00% -35.14% -7.50% 40.35% -
  Horiz. % 38.60% 54.39% 63.16% 84.21% 129.82% 140.35% 100.00%
P/EPS 2.40 -16.80 33.10 11.24 15.07 68.01 -68.99 -
  YoY % 114.29% -150.76% 194.48% -25.41% -77.84% 198.58% -
  Horiz. % -3.48% 24.35% -47.98% -16.29% -21.84% -98.58% 100.00%
EY 41.74 -5.95 3.02 8.89 6.63 1.47 -1.45 -
  YoY % 801.51% -297.02% -66.03% 34.09% 351.02% 201.38% -
  Horiz. % -2,878.62% 410.34% -208.28% -613.10% -457.24% -101.38% 100.00%
DY 2.44 1.90 1.71 1.28 1.67 0.79 3.53 -5.97%
  YoY % 28.42% 11.11% 33.59% -23.35% 111.39% -77.62% -
  Horiz. % 69.12% 53.82% 48.44% 36.26% 47.31% 22.38% 100.00%
P/NAPS 0.26 0.42 0.46 0.62 0.86 0.91 0.61 -13.24%
  YoY % -38.10% -8.70% -25.81% -27.91% -5.49% 49.18% -
  Horiz. % 42.62% 68.85% 75.41% 101.64% 140.98% 149.18% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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