[BJCORP] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 185.06%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 8,729,027 8,212,746 7,585,890 8,078,384 7,376,047 7,117,442 7,142,344 14.35%
PBT 523,866 792,740 863,282 1,044,168 575,262 574,436 667,890 -14.98%
Tax -395,967 -392,704 -372,812 -408,684 -249,440 -258,785 -267,362 30.02%
NP 127,899 400,036 490,470 635,484 325,822 315,650 400,528 -53.37%
-
NP to SH -148,920 120,042 148,118 213,732 74,978 65,662 96,436 -
-
Tax Rate 75.59% 49.54% 43.19% 39.14% 43.36% 45.05% 40.03% -
Total Cost 8,601,128 7,812,710 7,095,420 7,442,900 7,050,225 6,801,792 6,741,816 17.68%
-
Net Worth 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 17.84%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 55,702 - - - 42,352 - - -
Div Payout % 0.00% - - - 56.49% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 17.84%
NOSH 5,570,208 4,501,599 4,657,798 4,728,584 4,235,238 4,069,999 4,343,963 18.08%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.47% 4.87% 6.47% 7.87% 4.42% 4.43% 5.61% -
ROE -2.14% 2.02% 2.47% 3.46% 1.39% 1.28% 1.78% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 156.71 182.44 162.86 170.84 174.16 174.88 164.42 -3.15%
EPS -2.65 2.67 3.18 4.52 1.79 1.61 2.22 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2468 1.3234 1.2882 1.3048 1.2735 1.2564 1.2505 -0.19%
Adjusted Per Share Value based on latest NOSH - 4,728,584
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 149.25 140.42 129.71 138.13 126.12 121.70 122.12 14.35%
EPS -2.55 2.05 2.53 3.65 1.28 1.12 1.65 -
DPS 0.95 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 1.1875 1.0186 1.0259 1.0549 0.9222 0.8743 0.9288 17.85%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.50 0.51 0.54 0.58 0.52 0.535 0.64 -
P/RPS 0.32 0.28 0.33 0.34 0.30 0.31 0.39 -12.38%
P/EPS -18.70 19.13 16.98 12.83 29.37 33.16 28.83 -
EY -5.35 5.23 5.89 7.79 3.40 3.02 3.47 -
DY 2.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.40 0.39 0.42 0.44 0.41 0.43 0.51 -14.99%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 -
Price 0.525 0.525 0.60 0.585 0.585 0.515 0.56 -
P/RPS 0.34 0.29 0.37 0.34 0.34 0.29 0.34 0.00%
P/EPS -19.64 19.69 18.87 12.94 33.04 31.92 25.23 -
EY -5.09 5.08 5.30 7.73 3.03 3.13 3.96 -
DY 1.90 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.42 0.40 0.47 0.45 0.46 0.41 0.45 -4.50%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment