[BJCORP] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -25.02%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 7,612,872 7,606,584 7,391,099 7,148,018 7,188,121 7,119,223 7,102,869 4.71%
PBT 693,598 691,735 595,902 592,623 631,004 629,838 855,026 -12.98%
Tax -325,949 -306,971 -273,224 -285,589 -271,292 -290,186 -269,082 13.59%
NP 367,649 384,764 322,678 307,034 359,712 339,652 585,944 -26.64%
-
NP to SH 105,887 105,457 80,046 42,711 56,962 59,725 302,288 -50.21%
-
Tax Rate 46.99% 44.38% 45.85% 48.19% 42.99% 46.07% 31.47% -
Total Cost 7,245,223 7,221,820 7,068,421 6,840,984 6,828,409 6,779,571 6,516,925 7.29%
-
Net Worth 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 3.97%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 45,292 45,292 45,292 43,573 43,573 43,573 43,573 2.60%
Div Payout % 42.77% 42.95% 56.58% 102.02% 76.50% 72.96% 14.41% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 3.97%
NOSH 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 4,447,936 4,357,333 1.92%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.83% 5.06% 4.37% 4.30% 5.00% 4.77% 8.25% -
ROE 1.83% 1.71% 1.39% 3.30% 1.08% 1.07% 5.55% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 169.78 160.86 163.19 694.66 170.84 160.06 163.01 2.74%
EPS 2.36 2.23 1.77 4.15 1.35 1.34 6.94 -51.18%
DPS 1.01 0.96 1.00 4.23 1.04 0.98 1.00 0.66%
NAPS 1.2882 1.3048 1.2694 1.2564 1.2505 1.2599 1.2502 2.01%
Adjusted Per Share Value based on latest NOSH - 1,028,999
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 127.68 127.57 123.96 119.88 120.55 119.40 119.12 4.72%
EPS 1.78 1.77 1.34 0.72 0.96 1.00 5.07 -50.13%
DPS 0.76 0.76 0.76 0.73 0.73 0.73 0.73 2.71%
NAPS 0.9687 1.0348 0.9643 0.2168 0.8824 0.9399 0.9136 3.97%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.54 0.58 0.52 0.535 0.64 0.73 0.80 -
P/RPS 0.32 0.36 0.32 0.08 0.37 0.46 0.49 -24.66%
P/EPS 22.87 26.01 29.42 12.89 47.27 54.37 11.53 57.67%
EY 4.37 3.85 3.40 7.76 2.12 1.84 8.67 -36.58%
DY 1.87 1.65 1.92 7.92 1.62 1.34 1.25 30.70%
P/NAPS 0.42 0.44 0.41 0.43 0.51 0.58 0.64 -24.42%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 -
Price 0.60 0.585 0.585 0.515 0.56 0.64 0.78 -
P/RPS 0.35 0.36 0.36 0.07 0.33 0.40 0.48 -18.94%
P/EPS 25.41 26.23 33.10 12.41 41.36 47.66 11.24 71.99%
EY 3.94 3.81 3.02 8.06 2.42 2.10 8.89 -41.78%
DY 1.68 1.64 1.71 8.22 1.85 1.53 1.28 19.81%
P/NAPS 0.47 0.45 0.46 0.41 0.45 0.51 0.62 -16.81%

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