[BJCORP] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 1312.12%
YoY- 633.52%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 8,925,746 9,244,664 9,593,877 9,745,354 9,901,490 9,098,789 8,633,355 2.23%
PBT 1,278,949 1,417,968 1,434,433 1,653,986 687,696 430,339 491,081 88.96%
Tax -339,888 -347,974 -377,217 -394,110 -413,950 -387,139 -382,642 -7.57%
NP 939,061 1,069,994 1,057,216 1,259,876 273,746 43,200 108,439 320.04%
-
NP to SH 878,826 909,646 861,795 886,314 -73,121 -205,573 -160,422 -
-
Tax Rate 26.58% 24.54% 26.30% 23.83% 60.19% 89.96% 77.92% -
Total Cost 7,986,685 8,174,670 8,536,661 8,485,478 9,627,744 9,055,589 8,524,916 -4.24%
-
Net Worth 7,964,093 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 16.05%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 50,361 50,361 50,361 51,322 51,322 51,322 51,322 -1.24%
Div Payout % 5.73% 5.54% 5.84% 5.79% 0.00% 0.00% 0.00% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 7,964,093 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 16.05%
NOSH 4,949,716 4,717,058 5,036,135 4,966,435 4,890,670 3,450,833 5,132,253 -2.37%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.52% 11.57% 11.02% 12.93% 2.76% 0.47% 1.26% -
ROE 11.03% 12.07% 10.79% 10.67% -1.11% -4.56% -2.52% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 180.33 195.98 190.50 196.22 202.46 263.67 168.22 4.73%
EPS 17.76 19.28 17.11 17.85 -1.50 -5.96 -3.13 -
DPS 1.02 1.07 1.00 1.03 1.05 1.49 1.00 1.32%
NAPS 1.609 1.5983 1.5863 1.673 1.3524 1.3066 1.2404 18.88%
Adjusted Per Share Value based on latest NOSH - 4,966,435
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 152.62 158.07 164.04 166.63 169.30 155.57 147.62 2.23%
EPS 15.03 15.55 14.74 15.15 -1.25 -3.51 -2.74 -
DPS 0.86 0.86 0.86 0.88 0.88 0.88 0.88 -1.51%
NAPS 1.3617 1.2891 1.366 1.4207 1.1309 0.7709 1.0885 16.05%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.415 0.39 0.435 0.405 0.51 0.505 0.50 -
P/RPS 0.23 0.20 0.23 0.21 0.25 0.19 0.30 -16.19%
P/EPS 2.34 2.02 2.54 2.27 -34.11 -8.48 -16.00 -
EY 42.78 49.45 39.34 44.06 -2.93 -11.80 -6.25 -
DY 2.45 2.74 2.30 2.55 2.06 2.95 2.00 14.44%
P/NAPS 0.26 0.24 0.27 0.24 0.38 0.39 0.40 -24.90%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 -
Price 0.385 0.36 0.41 0.44 0.395 0.585 0.525 -
P/RPS 0.21 0.18 0.22 0.22 0.20 0.22 0.31 -22.81%
P/EPS 2.17 1.87 2.40 2.47 -26.42 -9.82 -16.80 -
EY 46.12 53.57 41.74 40.56 -3.79 -10.18 -5.95 -
DY 2.64 2.97 2.44 2.35 2.66 2.54 1.90 24.44%
P/NAPS 0.24 0.23 0.26 0.26 0.29 0.45 0.42 -31.06%

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