[BJCORP] QoQ TTM Result on 31-Jan-2014 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 14.11%
YoY- 182.9%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 9,901,490 9,098,789 8,633,355 8,212,577 7,612,872 7,606,584 7,391,099 21.45%
PBT 687,696 430,339 491,081 759,630 693,598 691,735 595,902 9.99%
Tax -413,950 -387,139 -382,642 -373,663 -325,949 -306,971 -273,224 31.81%
NP 273,746 43,200 108,439 385,967 367,649 384,764 322,678 -10.35%
-
NP to SH -73,121 -205,573 -160,422 120,831 105,887 105,457 80,046 -
-
Tax Rate 60.19% 89.96% 77.92% 49.19% 46.99% 44.38% 45.85% -
Total Cost 9,627,744 9,055,589 8,524,916 7,826,610 7,245,223 7,221,820 7,068,421 22.80%
-
Net Worth 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 9.76%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 51,322 51,322 51,322 45,292 45,292 45,292 45,292 8.66%
Div Payout % 0.00% 0.00% 0.00% 37.48% 42.77% 42.95% 56.58% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 9.76%
NOSH 4,890,670 3,450,833 5,132,253 3,895,853 4,483,912 4,728,584 4,529,264 5.23%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.76% 0.47% 1.26% 4.70% 4.83% 5.06% 4.37% -
ROE -1.11% -4.56% -2.52% 2.34% 1.83% 1.71% 1.39% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 202.46 263.67 168.22 210.80 169.78 160.86 163.19 15.41%
EPS -1.50 -5.96 -3.13 3.10 2.36 2.23 1.77 -
DPS 1.05 1.49 1.00 1.16 1.01 0.96 1.00 3.29%
NAPS 1.3524 1.3066 1.2404 1.3234 1.2882 1.3048 1.2694 4.30%
Adjusted Per Share Value based on latest NOSH - 3,895,853
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 166.06 152.60 144.79 137.74 127.68 127.57 123.96 21.45%
EPS -1.23 -3.45 -2.69 2.03 1.78 1.77 1.34 -
DPS 0.86 0.86 0.86 0.76 0.76 0.76 0.76 8.56%
NAPS 1.1093 0.7562 1.0677 0.8647 0.9687 1.0348 0.9643 9.76%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.51 0.505 0.50 0.51 0.54 0.58 0.52 -
P/RPS 0.25 0.19 0.30 0.24 0.32 0.36 0.32 -15.13%
P/EPS -34.11 -8.48 -16.00 16.44 22.87 26.01 29.42 -
EY -2.93 -11.80 -6.25 6.08 4.37 3.85 3.40 -
DY 2.06 2.95 2.00 2.28 1.87 1.65 1.92 4.79%
P/NAPS 0.38 0.39 0.40 0.39 0.42 0.44 0.41 -4.92%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 -
Price 0.395 0.585 0.525 0.525 0.60 0.585 0.585 -
P/RPS 0.20 0.22 0.31 0.25 0.35 0.36 0.36 -32.34%
P/EPS -26.42 -9.82 -16.80 16.93 25.41 26.23 33.10 -
EY -3.79 -10.18 -5.95 5.91 3.94 3.81 3.02 -
DY 2.66 2.54 1.90 2.21 1.68 1.64 1.71 34.14%
P/NAPS 0.29 0.45 0.42 0.40 0.47 0.45 0.46 -26.41%

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