[BJCORP] QoQ TTM Result on 30-Apr-2013 [#4]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

27-Jun-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

30-Apr-2013 [#4]

Profit Trend

QoQ- 87.41%

YoY- -73.52%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
TTM Result
Revenue	8,212,577	7,612,872	7,606,584	7,391,099	7,148,018	7,188,121	7,119,223	9.96%
YoY %	7.88%	0.08%	2.92%	3.40%	-0.56%	0.97%	-	-
Horiz. %	115.36%	106.93%	106.85%	103.82%	100.40%	100.97%	100.00%	-
PBT	759,630	693,598	691,735	595,902	592,623	631,004	629,838	13.26%
YoY %	9.52%	0.27%	16.08%	0.55%	-6.08%	0.19%	-	-
Horiz. %	120.61%	110.12%	109.83%	94.61%	94.09%	100.19%	100.00%	-
Tax	-373,663	-325,949	-306,971	-273,224	-285,589	-271,292	-290,186	18.30%
YoY %	-14.64%	-6.18%	-12.35%	4.33%	-5.27%	6.51%	-	-
Horiz. %	128.77%	112.32%	105.78%	94.15%	98.42%	93.49%	100.00%	-
NP	385,967	367,649	384,764	322,678	307,034	359,712	339,652	8.87%
YoY %	4.98%	-4.45%	19.24%	5.10%	-14.64%	5.91%	-	-
Horiz. %	113.64%	108.24%	113.28%	95.00%	90.40%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,831	105,887	105,457	80,046	42,711	56,962	59,725	59.75%
YoY %	14.11%	0.41%	31.75%	87.41%	-25.02%	-4.63%	-	-
Horiz. %	202.31%	177.29%	176.57%	134.02%	71.51%	95.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.19%	46.99%	44.38%	45.85%	48.19%	42.99%	46.07%	-
YoY %	4.68%	5.88%	-3.21%	-4.86%	12.10%	-6.69%	-	-
Horiz. %	106.77%	102.00%	96.33%	99.52%	104.60%	93.31%	100.00%	-
Total Cost	7,826,610	7,245,223	7,221,820	7,068,421	6,840,984	6,828,409	6,779,571	10.01%
YoY %	8.02%	0.32%	2.17%	3.32%	0.18%	0.72%	-	-
Horiz. %	115.44%	106.87%	106.52%	104.26%	100.91%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,155,772	5,776,176	6,169,856	5,749,448	1,292,835	5,261,478	5,603,955	-5.39%
YoY %	-10.74%	-6.38%	7.31%	344.72%	-75.43%	-6.11%	-	-
Horiz. %	92.00%	103.07%	110.10%	102.60%	23.07%	93.89%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Dividend
Div	45,292	45,292	45,292	45,292	43,573	43,573	43,573	2.60%
YoY %	0.00%	0.00%	0.00%	3.95%	0.00%	0.00%	-	-
Horiz. %	103.95%	103.95%	103.95%	103.95%	100.00%	100.00%	100.00%	-
Div Payout %	37.48%	42.77%	42.95%	56.58%	102.02%	76.50%	72.96%	-
YoY %	-12.37%	-0.42%	-24.09%	-44.54%	33.36%	4.85%	-	-
Horiz. %	51.37%	58.62%	58.87%	77.55%	139.83%	104.85%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Equity
Net Worth	5,155,772	5,776,176	6,169,856	5,749,448	1,292,835	5,261,478	5,603,955	-5.39%
YoY %	-10.74%	-6.38%	7.31%	344.72%	-75.43%	-6.11%	-	-
Horiz. %	92.00%	103.07%	110.10%	102.60%	23.07%	93.89%	100.00%	-
NOSH	3,895,853	4,483,912	4,728,584	4,529,264	1,028,999	4,207,500	4,447,936	-8.43%
YoY %	-13.11%	-5.17%	4.40%	340.16%	-75.54%	-5.41%	-	-
Horiz. %	87.59%	100.81%	106.31%	101.83%	23.13%	94.59%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Ratio Analysis
NP Margin	4.70%	4.83%	5.06%	4.37%	4.30%	5.00%	4.77%	-
YoY %	-2.69%	-4.55%	15.79%	1.63%	-14.00%	4.82%	-	-
Horiz. %	98.53%	101.26%	106.08%	91.61%	90.15%	104.82%	100.00%	-
ROE	2.34%	1.83%	1.71%	1.39%	3.30%	1.08%	1.07%	-
YoY %	27.87%	7.02%	23.02%	-57.88%	205.56%	0.93%	-	-
Horiz. %	218.69%	171.03%	159.81%	129.91%	308.41%	100.93%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Per Share
RPS	210.80	169.78	160.86	163.19	694.66	170.84	160.06	20.09%
YoY %	24.16%	5.55%	-1.43%	-76.51%	306.61%	6.73%	-	-
Horiz. %	131.70%	106.07%	100.50%	101.96%	434.00%	106.73%	100.00%	-
EPS	3.10	2.36	2.23	1.77	4.15	1.35	1.34	74.65%
YoY %	31.36%	5.83%	25.99%	-57.35%	207.41%	0.75%	-	-
Horiz. %	231.34%	176.12%	166.42%	132.09%	309.70%	100.75%	100.00%	-
DPS	1.16	1.01	0.96	1.00	4.23	1.04	0.98	11.86%
YoY %	14.85%	5.21%	-4.00%	-76.36%	306.73%	6.12%	-	-
Horiz. %	118.37%	103.06%	97.96%	102.04%	431.63%	106.12%	100.00%	-
NAPS	1.3234	1.2882	1.3048	1.2694	1.2564	1.2505	1.2599	3.32%
YoY %	2.73%	-1.27%	2.79%	1.03%	0.47%	-0.75%	-	-
Horiz. %	105.04%	102.25%	103.56%	100.75%	99.72%	99.25%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 4,529,264
RPS	140.42	130.17	130.06	126.38	122.22	122.90	121.73	9.96%
YoY %	7.87%	0.08%	2.91%	3.40%	-0.55%	0.96%	-	-
Horiz. %	115.35%	106.93%	106.84%	103.82%	100.40%	100.96%	100.00%	-
EPS	2.07	1.81	1.80	1.37	0.73	0.97	1.02	60.08%
YoY %	14.36%	0.56%	31.39%	87.67%	-24.74%	-4.90%	-	-
Horiz. %	202.94%	177.45%	176.47%	134.31%	71.57%	95.10%	100.00%	-
DPS	0.77	0.77	0.77	0.77	0.75	0.75	0.75	1.76%
YoY %	0.00%	0.00%	0.00%	2.67%	0.00%	0.00%	-	-
Horiz. %	102.67%	102.67%	102.67%	102.67%	100.00%	100.00%	100.00%	-
NAPS	0.8815	0.9876	1.0549	0.9831	0.2211	0.8996	0.9582	-5.39%
YoY %	-10.74%	-6.38%	7.30%	344.64%	-75.42%	-6.12%	-	-
Horiz. %	92.00%	103.07%	110.09%	102.60%	23.07%	93.88%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	-
Price	0.51	0.54	0.58	0.52	0.535	0.64	0.73	-
P/RPS	0.24	0.32	0.36	0.32	0.08	0.37	0.46	-35.11%
YoY %	-25.00%	-11.11%	12.50%	300.00%	-78.38%	-19.57%	-	-
Horiz. %	52.17%	69.57%	78.26%	69.57%	17.39%	80.43%	100.00%	-
P/EPS	16.44	22.87	26.01	29.42	12.89	47.27	54.37	-54.85%
YoY %	-28.12%	-12.07%	-11.59%	128.24%	-72.73%	-13.06%	-	-
Horiz. %	30.24%	42.06%	47.84%	54.11%	23.71%	86.94%	100.00%	-
EY	6.08	4.37	3.85	3.40	7.76	2.12	1.84	121.36%
YoY %	39.13%	13.51%	13.24%	-56.19%	266.04%	15.22%	-	-
Horiz. %	330.43%	237.50%	209.24%	184.78%	421.74%	115.22%	100.00%	-
DY	2.28	1.87	1.65	1.92	7.92	1.62	1.34	42.38%
YoY %	21.93%	13.33%	-14.06%	-75.76%	388.89%	20.90%	-	-
Horiz. %	170.15%	139.55%	123.13%	143.28%	591.04%	120.90%	100.00%	-
P/NAPS	0.39	0.42	0.44	0.41	0.43	0.51	0.58	-23.19%
YoY %	-7.14%	-4.55%	7.32%	-4.65%	-15.69%	-12.07%	-	-
Horiz. %	67.24%	72.41%	75.86%	70.69%	74.14%	87.93%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	26/03/14	30/12/13	30/09/13	27/06/13	27/03/13	27/12/12	26/09/12	-
Price	0.525	0.60	0.585	0.585	0.515	0.56	0.64	-
P/RPS	0.25	0.35	0.36	0.36	0.07	0.33	0.40	-26.83%
YoY %	-28.57%	-2.78%	0.00%	414.29%	-78.79%	-17.50%	-	-
Horiz. %	62.50%	87.50%	90.00%	90.00%	17.50%	82.50%	100.00%	-
P/EPS	16.93	25.41	26.23	33.10	12.41	41.36	47.66	-49.74%
YoY %	-33.37%	-3.13%	-20.76%	166.72%	-70.00%	-13.22%	-	-
Horiz. %	35.52%	53.32%	55.04%	69.45%	26.04%	86.78%	100.00%	-
EY	5.91	3.94	3.81	3.02	8.06	2.42	2.10	98.95%
YoY %	50.00%	3.41%	26.16%	-62.53%	233.06%	15.24%	-	-
Horiz. %	281.43%	187.62%	181.43%	143.81%	383.81%	115.24%	100.00%	-
DY	2.21	1.68	1.64	1.71	8.22	1.85	1.53	27.69%
YoY %	31.55%	2.44%	-4.09%	-79.20%	344.32%	20.92%	-	-
Horiz. %	144.44%	109.80%	107.19%	111.76%	537.25%	120.92%	100.00%	-
P/NAPS	0.40	0.47	0.45	0.46	0.41	0.45	0.51	-14.91%
YoY %	-14.89%	4.44%	-2.17%	12.20%	-8.89%	-11.76%	-	-
Horiz. %	78.43%	92.16%	88.24%	90.20%	80.39%	88.24%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos