Highlights

[BJCORP] YoY TTM Result on 2013-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     31.75%    YoY -     76.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 9,133,425 9,244,664 9,098,789 7,606,584 7,119,223 7,157,676 6,911,077 4.75%
  YoY % -1.20% 1.60% 19.62% 6.85% -0.54% 3.57% -
  Horiz. % 132.16% 133.77% 131.66% 110.06% 103.01% 103.57% 100.00%
PBT 12,873 1,417,968 430,339 691,735 629,838 1,026,869 662,315 -48.12%
  YoY % -99.09% 229.50% -37.79% 9.83% -38.66% 55.04% -
  Horiz. % 1.94% 214.09% 64.97% 104.44% 95.10% 155.04% 100.00%
Tax -449,568 -347,974 -387,139 -306,971 -290,186 -242,353 -202,138 14.24%
  YoY % -29.20% 10.12% -26.12% -5.78% -19.74% -19.89% -
  Horiz. % 222.41% 172.15% 191.52% 151.86% 143.56% 119.89% 100.00%
NP -436,695 1,069,994 43,200 384,764 339,652 784,516 460,177 -
  YoY % -140.81% 2,376.84% -88.77% 13.28% -56.71% 70.48% -
  Horiz. % -94.90% 232.52% 9.39% 83.61% 73.81% 170.48% 100.00%
NP to SH -293,508 909,646 -205,573 105,457 59,725 493,203 164,936 -
  YoY % -132.27% 542.49% -294.94% 76.57% -87.89% 199.03% -
  Horiz. % -177.95% 551.51% -124.64% 63.94% 36.21% 299.03% 100.00%
Tax Rate 3,492.33 % 24.54 % 89.96 % 44.38 % 46.07 % 23.60 % 30.52 % 120.18%
  YoY % 14,131.17% -72.72% 102.70% -3.67% 95.21% -22.67% -
  Horiz. % 11,442.76% 80.41% 294.76% 145.41% 150.95% 77.33% 100.00%
Total Cost 9,570,120 8,174,670 9,055,589 7,221,820 6,779,571 6,373,160 6,450,900 6.79%
  YoY % 17.07% -9.73% 25.39% 6.52% 6.38% -1.21% -
  Horiz. % 148.35% 126.72% 140.38% 111.95% 105.09% 98.79% 100.00%
Net Worth 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5.37%
  YoY % 13.14% 67.21% -26.92% 10.10% -11.92% 2.13% -
  Horiz. % 136.94% 121.03% 72.38% 99.05% 89.96% 102.13% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 111,759 50,361 51,322 45,292 43,573 87,436 42,503 17.47%
  YoY % 121.91% -1.87% 13.31% 3.95% -50.17% 105.72% -
  Horiz. % 262.94% 118.49% 120.75% 106.56% 102.52% 205.72% 100.00%
Div Payout % - % 5.54 % - % 42.95 % 72.96 % 17.73 % 25.77 % -
  YoY % 0.00% 0.00% 0.00% -41.13% 311.51% -31.20% -
  Horiz. % 0.00% 21.50% 0.00% 166.67% 283.12% 68.80% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5.37%
  YoY % 13.14% 67.21% -26.92% 10.10% -11.92% 2.13% -
  Horiz. % 136.94% 121.03% 72.38% 99.05% 89.96% 102.13% 100.00%
NOSH 5,646,576 4,717,058 3,450,833 4,728,584 4,447,936 4,371,324 4,356,353 4.41%
  YoY % 19.71% 36.69% -27.02% 6.31% 1.75% 0.34% -
  Horiz. % 129.62% 108.28% 79.21% 108.54% 102.10% 100.34% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -4.78 % 11.57 % 0.47 % 5.06 % 4.77 % 10.96 % 6.66 % -
  YoY % -141.31% 2,361.70% -90.71% 6.08% -56.48% 64.56% -
  Horiz. % -71.77% 173.72% 7.06% 75.98% 71.62% 164.56% 100.00%
ROE -3.44 % 12.07 % -4.56 % 1.71 % 1.07 % 7.75 % 2.65 % -
  YoY % -128.50% 364.69% -366.67% 59.81% -86.19% 192.45% -
  Horiz. % -129.81% 455.47% -172.08% 64.53% 40.38% 292.45% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 161.75 195.98 263.67 160.86 160.06 163.74 158.64 0.32%
  YoY % -17.47% -25.67% 63.91% 0.50% -2.25% 3.21% -
  Horiz. % 101.96% 123.54% 166.21% 101.40% 100.90% 103.21% 100.00%
EPS -5.20 19.28 -5.96 2.23 1.34 11.28 3.79 -
  YoY % -126.97% 423.49% -367.26% 66.42% -88.12% 197.63% -
  Horiz. % -137.20% 508.71% -157.26% 58.84% 35.36% 297.63% 100.00%
DPS 1.98 1.07 1.49 0.96 0.98 2.00 0.98 12.42%
  YoY % 85.05% -28.19% 55.21% -2.04% -51.00% 104.08% -
  Horiz. % 202.04% 109.18% 152.04% 97.96% 100.00% 204.08% 100.00%
NAPS 1.5107 1.5983 1.3066 1.3048 1.2599 1.4554 1.4299 0.92%
  YoY % -5.48% 22.33% 0.14% 3.56% -13.43% 1.78% -
  Horiz. % 105.65% 111.78% 91.38% 91.25% 88.11% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 175.14 177.27 174.48 145.86 136.52 137.25 132.52 4.75%
  YoY % -1.20% 1.60% 19.62% 6.84% -0.53% 3.57% -
  Horiz. % 132.16% 133.77% 131.66% 110.07% 103.02% 103.57% 100.00%
EPS -5.63 17.44 -3.94 2.02 1.15 9.46 3.16 -
  YoY % -132.28% 542.64% -295.05% 75.65% -87.84% 199.37% -
  Horiz. % -178.16% 551.90% -124.68% 63.92% 36.39% 299.37% 100.00%
DPS 2.14 0.97 0.98 0.87 0.84 1.68 0.82 17.32%
  YoY % 120.62% -1.02% 12.64% 3.57% -50.00% 104.88% -
  Horiz. % 260.98% 118.29% 119.51% 106.10% 102.44% 204.88% 100.00%
NAPS 1.6357 1.4457 0.8646 1.1831 1.0746 1.2200 1.1945 5.37%
  YoY % 13.14% 67.21% -26.92% 10.10% -11.92% 2.13% -
  Horiz. % 136.94% 121.03% 72.38% 99.05% 89.96% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.3500 0.3900 0.5050 0.5800 0.7300 1.1900 1.0800 -
P/RPS 0.22 0.20 0.19 0.36 0.46 0.73 0.68 -17.13%
  YoY % 10.00% 5.26% -47.22% -21.74% -36.99% 7.35% -
  Horiz. % 32.35% 29.41% 27.94% 52.94% 67.65% 107.35% 100.00%
P/EPS -6.73 2.02 -8.48 26.01 54.37 10.55 28.53 -
  YoY % -433.17% 123.82% -132.60% -52.16% 415.36% -63.02% -
  Horiz. % -23.59% 7.08% -29.72% 91.17% 190.57% 36.98% 100.00%
EY -14.85 49.45 -11.80 3.85 1.84 9.48 3.51 -
  YoY % -130.03% 519.07% -406.49% 109.24% -80.59% 170.09% -
  Horiz. % -423.08% 1,408.83% -336.18% 109.69% 52.42% 270.09% 100.00%
DY 5.65 2.74 2.95 1.65 1.34 1.68 0.90 35.78%
  YoY % 106.20% -7.12% 78.79% 23.13% -20.24% 86.67% -
  Horiz. % 627.78% 304.44% 327.78% 183.33% 148.89% 186.67% 100.00%
P/NAPS 0.23 0.24 0.39 0.44 0.58 0.82 0.76 -18.05%
  YoY % -4.17% -38.46% -11.36% -24.14% -29.27% 7.89% -
  Horiz. % 30.26% 31.58% 51.32% 57.89% 76.32% 107.89% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 29/09/15 29/09/14 30/09/13 26/09/12 29/09/11 29/09/10 -
Price 0.3350 0.3600 0.5850 0.5850 0.6400 0.9600 1.0800 -
P/RPS 0.21 0.18 0.22 0.36 0.40 0.59 0.68 -17.77%
  YoY % 16.67% -18.18% -38.89% -10.00% -32.20% -13.24% -
  Horiz. % 30.88% 26.47% 32.35% 52.94% 58.82% 86.76% 100.00%
P/EPS -6.44 1.87 -9.82 26.23 47.66 8.51 28.53 -
  YoY % -444.39% 119.04% -137.44% -44.96% 460.05% -70.17% -
  Horiz. % -22.57% 6.55% -34.42% 91.94% 167.05% 29.83% 100.00%
EY -15.52 53.57 -10.18 3.81 2.10 11.75 3.51 -
  YoY % -128.97% 626.23% -367.19% 81.43% -82.13% 234.76% -
  Horiz. % -442.17% 1,526.21% -290.03% 108.55% 59.83% 334.76% 100.00%
DY 5.91 2.97 2.54 1.64 1.53 2.08 0.90 36.80%
  YoY % 98.99% 16.93% 54.88% 7.19% -26.44% 131.11% -
  Horiz. % 656.67% 330.00% 282.22% 182.22% 170.00% 231.11% 100.00%
P/NAPS 0.22 0.23 0.45 0.45 0.51 0.66 0.76 -18.65%
  YoY % -4.35% -48.89% 0.00% -11.76% -22.73% -13.16% -
  Horiz. % 28.95% 30.26% 59.21% 59.21% 67.11% 86.84% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers