[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
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,212,577 7,612,872 7,606,584 7,391,099 7,148,018 7,188,121 7,119,223 9.96%
PBT 759,630 693,598 691,735 595,902 592,623 631,004 629,838 13.26%
Tax -373,663 -325,949 -306,971 -273,224 -285,589 -271,292 -290,186 18.30%
NP 385,967 367,649 384,764 322,678 307,034 359,712 339,652 8.87%
-
NP to SH 120,831 105,887 105,457 80,046 42,711 56,962 59,725 59.75%
-
Tax Rate 49.19% 46.99% 44.38% 45.85% 48.19% 42.99% 46.07% -
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%
-
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%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 45,292 45,292 45,292 45,292 43,573 43,573 43,573 2.60%
Div Payout % 37.48% 42.77% 42.95% 56.58% 102.02% 76.50% 72.96% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
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%
NOSH 3,895,853 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 4,447,936 -8.43%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.70% 4.83% 5.06% 4.37% 4.30% 5.00% 4.77% -
ROE 2.34% 1.83% 1.71% 1.39% 3.30% 1.08% 1.07% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 210.80 169.78 160.86 163.19 694.66 170.84 160.06 20.09%
EPS 3.10 2.36 2.23 1.77 4.15 1.35 1.34 74.65%
DPS 1.16 1.01 0.96 1.00 4.23 1.04 0.98 11.86%
NAPS 1.3234 1.2882 1.3048 1.2694 1.2564 1.2505 1.2599 3.32%
Adjusted Per Share Value based on latest NOSH - 4,529,264
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 137.74 127.68 127.57 123.96 119.88 120.55 119.40 9.96%
EPS 2.03 1.78 1.77 1.34 0.72 0.96 1.00 60.11%
DPS 0.76 0.76 0.76 0.76 0.73 0.73 0.73 2.71%
NAPS 0.8647 0.9687 1.0348 0.9643 0.2168 0.8824 0.9399 -5.39%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
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%
P/EPS 16.44 22.87 26.01 29.42 12.89 47.27 54.37 -54.85%
EY 6.08 4.37 3.85 3.40 7.76 2.12 1.84 121.36%
DY 2.28 1.87 1.65 1.92 7.92 1.62 1.34 42.38%
P/NAPS 0.39 0.42 0.44 0.41 0.43 0.51 0.58 -23.19%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
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%
P/EPS 16.93 25.41 26.23 33.10 12.41 41.36 47.66 -49.74%
EY 5.91 3.94 3.81 3.02 8.06 2.42 2.10 98.95%
DY 2.21 1.68 1.64 1.71 8.22 1.85 1.53 27.69%
P/NAPS 0.40 0.47 0.45 0.46 0.41 0.45 0.51 -14.91%

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