[BJCORP] QoQ TTM Result on 31-Jan-2012 [#3]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Mar-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jan-2012 [#3]

Profit Trend

QoQ- -4.0%

YoY- 6.21%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
TTM Result
Revenue	7,188,121	7,119,223	7,102,869	7,165,705	7,135,930	7,157,676	7,114,486	0.68%
YoY %	0.97%	0.23%	-0.88%	0.42%	-0.30%	0.61%	-	-
Horiz. %	101.04%	100.07%	99.84%	100.72%	100.30%	100.61%	100.00%	-
PBT	631,004	629,838	855,026	954,840	1,007,692	1,026,869	874,255	-19.45%
YoY %	0.19%	-26.34%	-10.45%	-5.24%	-1.87%	17.46%	-	-
Horiz. %	72.18%	72.04%	97.80%	109.22%	115.26%	117.46%	100.00%	-
Tax	-271,292	-290,186	-269,082	-256,976	-277,184	-242,353	-245,426	6.87%
YoY %	6.51%	-7.84%	-4.71%	7.29%	-14.37%	1.25%	-	-
Horiz. %	110.54%	118.24%	109.64%	104.71%	112.94%	98.75%	100.00%	-
NP	359,712	339,652	585,944	697,864	730,508	784,516	628,829	-30.97%
YoY %	5.91%	-42.03%	-16.04%	-4.47%	-6.88%	24.76%	-	-
Horiz. %	57.20%	54.01%	93.18%	110.98%	116.17%	124.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,962	59,725	302,288	412,436	429,621	493,203	348,081	-69.91%
YoY %	-4.63%	-80.24%	-26.71%	-4.00%	-12.89%	41.69%	-	-
Horiz. %	16.36%	17.16%	86.84%	118.49%	123.43%	141.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.99%	46.07%	31.47%	26.91%	27.51%	23.60%	28.07%	-
YoY %	-6.69%	46.39%	16.95%	-2.18%	16.57%	-15.92%	-	-
Horiz. %	153.15%	164.13%	112.11%	95.87%	98.00%	84.08%	100.00%	-
Total Cost	6,828,409	6,779,571	6,516,925	6,467,841	6,405,422	6,373,160	6,485,657	3.47%
YoY %	0.72%	4.03%	0.76%	0.97%	0.51%	-1.73%	-	-
Horiz. %	105.28%	104.53%	100.48%	99.73%	98.76%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,261,478	5,603,955	5,447,538	6,307,147	6,355,669	6,362,025	6,089,063	-9.23%
YoY %	-6.11%	2.87%	-13.63%	-0.76%	-0.10%	4.48%	-	-
Horiz. %	86.41%	92.03%	89.46%	103.58%	104.38%	104.48%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	43,573	43,573	43,573	87,436	87,436	87,436	87,436	-37.01%
YoY %	0.00%	0.00%	-50.17%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.83%	49.83%	49.83%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	76.50%	72.96%	14.41%	21.20%	20.35%	17.73%	25.12%	-
YoY %	4.85%	406.32%	-32.03%	4.18%	14.78%	-29.42%	-	-
Horiz. %	304.54%	290.45%	57.36%	84.39%	81.01%	70.58%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	5,261,478	5,603,955	5,447,538	6,307,147	6,355,669	6,362,025	6,089,063	-9.23%
YoY %	-6.11%	2.87%	-13.63%	-0.76%	-0.10%	4.48%	-	-
Horiz. %	86.41%	92.03%	89.46%	103.58%	104.38%	104.48%	100.00%	-
NOSH	4,207,500	4,447,936	4,357,333	4,365,714	4,415,192	4,371,324	4,371,814	-2.51%
YoY %	-5.41%	2.08%	-0.19%	-1.12%	1.00%	-0.01%	-	-
Horiz. %	96.24%	101.74%	99.67%	99.86%	100.99%	99.99%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	5.00%	4.77%	8.25%	9.74%	10.24%	10.96%	8.84%	-
YoY %	4.82%	-42.18%	-15.30%	-4.88%	-6.57%	23.98%	-	-
Horiz. %	56.56%	53.96%	93.33%	110.18%	115.84%	123.98%	100.00%	-
ROE	1.08%	1.07%	5.55%	6.54%	6.76%	7.75%	5.72%	-
YoY %	0.93%	-80.72%	-15.14%	-3.25%	-12.77%	35.49%	-	-
Horiz. %	18.88%	18.71%	97.03%	114.34%	118.18%	135.49%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	170.84	160.06	163.01	164.14	161.62	163.74	162.74	3.27%
YoY %	6.73%	-1.81%	-0.69%	1.56%	-1.29%	0.61%	-	-
Horiz. %	104.98%	98.35%	100.17%	100.86%	99.31%	100.61%	100.00%	-
EPS	1.35	1.34	6.94	9.45	9.73	11.28	7.96	-69.19%
YoY %	0.75%	-80.69%	-26.56%	-2.88%	-13.74%	41.71%	-	-
Horiz. %	16.96%	16.83%	87.19%	118.72%	122.24%	141.71%	100.00%	-
DPS	1.04	0.98	1.00	2.00	2.00	2.00	2.00	-35.20%
YoY %	6.12%	-2.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.00%	49.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2505	1.2599	1.2502	1.4447	1.4395	1.4554	1.3928	-6.90%
YoY %	-0.75%	0.78%	-13.46%	0.36%	-1.09%	4.49%	-	-
Horiz. %	89.78%	90.46%	89.76%	103.73%	103.35%	104.49%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 4,365,714
RPS	120.55	119.40	119.12	120.18	119.68	120.04	119.32	0.68%
YoY %	0.96%	0.24%	-0.88%	0.42%	-0.30%	0.60%	-	-
Horiz. %	101.03%	100.07%	99.83%	100.72%	100.30%	100.60%	100.00%	-
EPS	0.96	1.00	5.07	6.92	7.21	8.27	5.84	-69.82%
YoY %	-4.00%	-80.28%	-26.73%	-4.02%	-12.82%	41.61%	-	-
Horiz. %	16.44%	17.12%	86.82%	118.49%	123.46%	141.61%	100.00%	-
DPS	0.73	0.73	0.73	1.47	1.47	1.47	1.47	-37.15%
YoY %	0.00%	0.00%	-50.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.66%	49.66%	49.66%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.8824	0.9399	0.9136	1.0578	1.0659	1.067	1.0212	-9.23%
YoY %	-6.12%	2.88%	-13.63%	-0.76%	-0.10%	4.48%	-	-
Horiz. %	86.41%	92.04%	89.46%	103.58%	104.38%	104.48%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	0.64	0.73	0.80	0.95	1.04	1.19	1.14	-
P/RPS	0.37	0.46	0.49	0.58	0.64	0.73	0.70	-34.49%
YoY %	-19.57%	-6.12%	-15.52%	-9.38%	-12.33%	4.29%	-	-
Horiz. %	52.86%	65.71%	70.00%	82.86%	91.43%	104.29%	100.00%	-
P/EPS	47.27	54.37	11.53	10.06	10.69	10.55	14.32	120.89%
YoY %	-13.06%	371.55%	14.61%	-5.89%	1.33%	-26.33%	-	-
Horiz. %	330.10%	379.68%	80.52%	70.25%	74.65%	73.67%	100.00%	-
EY	2.12	1.84	8.67	9.94	9.36	9.48	6.98	-54.65%
YoY %	15.22%	-78.78%	-12.78%	6.20%	-1.27%	35.82%	-	-
Horiz. %	30.37%	26.36%	124.21%	142.41%	134.10%	135.82%	100.00%	-
DY	1.62	1.34	1.25	2.11	1.92	1.68	1.75	-4.99%
YoY %	20.90%	7.20%	-40.76%	9.90%	14.29%	-4.00%	-	-
Horiz. %	92.57%	76.57%	71.43%	120.57%	109.71%	96.00%	100.00%	-
P/NAPS	0.51	0.58	0.64	0.66	0.72	0.82	0.82	-27.03%
YoY %	-12.07%	-9.38%	-3.03%	-8.33%	-12.20%	0.00%	-	-
Horiz. %	62.20%	70.73%	78.05%	80.49%	87.80%	100.00%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	27/12/12	26/09/12	28/06/12	29/03/12	29/12/11	29/09/11	29/06/11	-
Price	0.56	0.64	0.78	0.93	0.95	0.96	1.20	-
P/RPS	0.33	0.40	0.48	0.57	0.59	0.59	0.74	-41.48%
YoY %	-17.50%	-16.67%	-15.79%	-3.39%	0.00%	-20.27%	-	-
Horiz. %	44.59%	54.05%	64.86%	77.03%	79.73%	79.73%	100.00%	-
P/EPS	41.36	47.66	11.24	9.84	9.76	8.51	15.07	95.42%
YoY %	-13.22%	324.02%	14.23%	0.82%	14.69%	-43.53%	-	-
Horiz. %	274.45%	316.26%	74.59%	65.30%	64.76%	56.47%	100.00%	-
EY	2.42	2.10	8.89	10.16	10.24	11.75	6.63	-48.76%
YoY %	15.24%	-76.38%	-12.50%	-0.78%	-12.85%	77.22%	-	-
Horiz. %	36.50%	31.67%	134.09%	153.24%	154.45%	177.22%	100.00%	-
DY	1.85	1.53	1.28	2.15	2.11	2.08	1.67	7.02%
YoY %	20.92%	19.53%	-40.47%	1.90%	1.44%	24.55%	-	-
Horiz. %	110.78%	91.62%	76.65%	128.74%	126.35%	124.55%	100.00%	-
P/NAPS	0.45	0.51	0.62	0.64	0.66	0.66	0.86	-34.93%
YoY %	-11.76%	-17.74%	-3.12%	-3.03%	0.00%	-23.26%	-	-
Horiz. %	52.33%	59.30%	72.09%	74.42%	76.74%	76.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:00:00

EMA 5

30 Mins

BUY

2024-06-26 16:00:00

EMA 5

10 Mins

BUY

2024-06-26 15:55:00

EMA 5

5 Mins

BUY

2024-06-26 15:45:00

EMA 5

5 Mins

SELL

2024-06-26 15:40:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More