[BJCORP] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 31.75%
YoY- 76.57%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 8,633,355 8,212,577 7,612,872 7,606,584 7,391,099 7,148,018 7,188,121 13.02%
PBT 491,081 759,630 693,598 691,735 595,902 592,623 631,004 -15.43%
Tax -382,642 -373,663 -325,949 -306,971 -273,224 -285,589 -271,292 25.84%
NP 108,439 385,967 367,649 384,764 322,678 307,034 359,712 -55.13%
-
NP to SH -160,422 120,831 105,887 105,457 80,046 42,711 56,962 -
-
Tax Rate 77.92% 49.19% 46.99% 44.38% 45.85% 48.19% 42.99% -
Total Cost 8,524,916 7,826,610 7,245,223 7,221,820 7,068,421 6,840,984 6,828,409 15.99%
-
Net Worth 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 13.58%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 51,322 45,292 45,292 45,292 45,292 43,573 43,573 11.56%
Div Payout % 0.00% 37.48% 42.77% 42.95% 56.58% 102.02% 76.50% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 13.58%
NOSH 5,132,253 3,895,853 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 14.20%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.26% 4.70% 4.83% 5.06% 4.37% 4.30% 5.00% -
ROE -2.52% 2.34% 1.83% 1.71% 1.39% 3.30% 1.08% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 168.22 210.80 169.78 160.86 163.19 694.66 170.84 -1.02%
EPS -3.13 3.10 2.36 2.23 1.77 4.15 1.35 -
DPS 1.00 1.16 1.01 0.96 1.00 4.23 1.04 -2.58%
NAPS 1.2404 1.3234 1.2882 1.3048 1.2694 1.2564 1.2505 -0.54%
Adjusted Per Share Value based on latest NOSH - 4,728,584
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 147.62 140.42 130.17 130.06 126.38 122.22 122.90 13.03%
EPS -2.74 2.07 1.81 1.80 1.37 0.73 0.97 -
DPS 0.88 0.77 0.77 0.77 0.77 0.75 0.75 11.27%
NAPS 1.0885 0.8815 0.9876 1.0549 0.9831 0.2211 0.8996 13.58%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.50 0.51 0.54 0.58 0.52 0.535 0.64 -
P/RPS 0.30 0.24 0.32 0.36 0.32 0.08 0.37 -13.08%
P/EPS -16.00 16.44 22.87 26.01 29.42 12.89 47.27 -
EY -6.25 6.08 4.37 3.85 3.40 7.76 2.12 -
DY 2.00 2.28 1.87 1.65 1.92 7.92 1.62 15.12%
P/NAPS 0.40 0.39 0.42 0.44 0.41 0.43 0.51 -14.99%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 -
Price 0.525 0.525 0.60 0.585 0.585 0.515 0.56 -
P/RPS 0.31 0.25 0.35 0.36 0.36 0.07 0.33 -4.09%
P/EPS -16.80 16.93 25.41 26.23 33.10 12.41 41.36 -
EY -5.95 5.91 3.94 3.81 3.02 8.06 2.42 -
DY 1.90 2.21 1.68 1.64 1.71 8.22 1.85 1.79%
P/NAPS 0.42 0.40 0.47 0.45 0.46 0.41 0.45 -4.50%

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