[BJCORP] QoQ TTM Result on 30-Apr-2014 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -232.77%
YoY- -300.41%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 9,745,354 9,901,490 9,098,789 8,633,355 8,212,577 7,612,872 7,606,584 17.90%
PBT 1,653,986 687,696 430,339 491,081 759,630 693,598 691,735 78.52%
Tax -394,110 -413,950 -387,139 -382,642 -373,663 -325,949 -306,971 18.07%
NP 1,259,876 273,746 43,200 108,439 385,967 367,649 384,764 120.03%
-
NP to SH 886,314 -73,121 -205,573 -160,422 120,831 105,887 105,457 311.77%
-
Tax Rate 23.83% 60.19% 89.96% 77.92% 49.19% 46.99% 44.38% -
Total Cost 8,485,478 9,627,744 9,055,589 8,524,916 7,826,610 7,245,223 7,221,820 11.31%
-
Net Worth 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 21.88%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 51,322 51,322 51,322 51,322 45,292 45,292 45,292 8.66%
Div Payout % 5.79% 0.00% 0.00% 0.00% 37.48% 42.77% 42.95% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 21.88%
NOSH 4,966,435 4,890,670 3,450,833 5,132,253 3,895,853 4,483,912 4,728,584 3.31%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.93% 2.76% 0.47% 1.26% 4.70% 4.83% 5.06% -
ROE 10.67% -1.11% -4.56% -2.52% 2.34% 1.83% 1.71% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 196.22 202.46 263.67 168.22 210.80 169.78 160.86 14.12%
EPS 17.85 -1.50 -5.96 -3.13 3.10 2.36 2.23 298.63%
DPS 1.03 1.05 1.49 1.00 1.16 1.01 0.96 4.79%
NAPS 1.673 1.3524 1.3066 1.2404 1.3234 1.2882 1.3048 17.96%
Adjusted Per Share Value based on latest NOSH - 5,132,253
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 163.44 166.06 152.60 144.79 137.74 127.68 127.57 17.90%
EPS 14.86 -1.23 -3.45 -2.69 2.03 1.78 1.77 311.47%
DPS 0.86 0.86 0.86 0.86 0.76 0.76 0.76 8.56%
NAPS 1.3935 1.1093 0.7562 1.0677 0.8647 0.9687 1.0348 21.87%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.405 0.51 0.505 0.50 0.51 0.54 0.58 -
P/RPS 0.21 0.25 0.19 0.30 0.24 0.32 0.36 -30.11%
P/EPS 2.27 -34.11 -8.48 -16.00 16.44 22.87 26.01 -80.23%
EY 44.06 -2.93 -11.80 -6.25 6.08 4.37 3.85 405.58%
DY 2.55 2.06 2.95 2.00 2.28 1.87 1.65 33.56%
P/NAPS 0.24 0.38 0.39 0.40 0.39 0.42 0.44 -33.16%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 -
Price 0.44 0.395 0.585 0.525 0.525 0.60 0.585 -
P/RPS 0.22 0.20 0.22 0.31 0.25 0.35 0.36 -27.92%
P/EPS 2.47 -26.42 -9.82 -16.80 16.93 25.41 26.23 -79.21%
EY 40.56 -3.79 -10.18 -5.95 5.91 3.94 3.81 381.84%
DY 2.35 2.66 2.54 1.90 2.21 1.68 1.64 27.01%
P/NAPS 0.26 0.29 0.45 0.42 0.40 0.47 0.45 -30.56%

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