[BJCORP] QoQ TTM Result on 31-Oct-2014 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 64.43%
YoY- -169.06%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 9,244,664 9,593,877 9,745,354 9,901,490 9,098,789 8,633,355 8,212,577 8.23%
PBT 1,417,968 1,434,433 1,653,986 687,696 430,339 491,081 759,630 51.77%
Tax -347,974 -377,217 -394,110 -413,950 -387,139 -382,642 -373,663 -4.64%
NP 1,069,994 1,057,216 1,259,876 273,746 43,200 108,439 385,967 97.71%
-
NP to SH 909,646 861,795 886,314 -73,121 -205,573 -160,422 120,831 285.53%
-
Tax Rate 24.54% 26.30% 23.83% 60.19% 89.96% 77.92% 49.19% -
Total Cost 8,174,670 8,536,661 8,485,478 9,627,744 9,055,589 8,524,916 7,826,610 2.95%
-
Net Worth 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 28.92%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 50,361 50,361 51,322 51,322 51,322 51,322 45,292 7.34%
Div Payout % 5.54% 5.84% 5.79% 0.00% 0.00% 0.00% 37.48% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 7,539,274 7,988,821 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 28.92%
NOSH 4,717,058 5,036,135 4,966,435 4,890,670 3,450,833 5,132,253 3,895,853 13.64%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 11.57% 11.02% 12.93% 2.76% 0.47% 1.26% 4.70% -
ROE 12.07% 10.79% 10.67% -1.11% -4.56% -2.52% 2.34% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 195.98 190.50 196.22 202.46 263.67 168.22 210.80 -4.75%
EPS 19.28 17.11 17.85 -1.50 -5.96 -3.13 3.10 239.32%
DPS 1.07 1.00 1.03 1.05 1.49 1.00 1.16 -5.25%
NAPS 1.5983 1.5863 1.673 1.3524 1.3066 1.2404 1.3234 13.44%
Adjusted Per Share Value based on latest NOSH - 4,890,670
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 158.07 164.04 166.63 169.30 155.57 147.62 140.42 8.23%
EPS 15.55 14.74 15.15 -1.25 -3.51 -2.74 2.07 284.98%
DPS 0.86 0.86 0.88 0.88 0.88 0.88 0.77 7.66%
NAPS 1.2891 1.366 1.4207 1.1309 0.7709 1.0885 0.8815 28.92%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.39 0.435 0.405 0.51 0.505 0.50 0.51 -
P/RPS 0.20 0.23 0.21 0.25 0.19 0.30 0.24 -11.47%
P/EPS 2.02 2.54 2.27 -34.11 -8.48 -16.00 16.44 -75.37%
EY 49.45 39.34 44.06 -2.93 -11.80 -6.25 6.08 305.98%
DY 2.74 2.30 2.55 2.06 2.95 2.00 2.28 13.07%
P/NAPS 0.24 0.27 0.24 0.38 0.39 0.40 0.39 -27.71%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 26/03/14 -
Price 0.36 0.41 0.44 0.395 0.585 0.525 0.525 -
P/RPS 0.18 0.22 0.22 0.20 0.22 0.31 0.25 -19.71%
P/EPS 1.87 2.40 2.47 -26.42 -9.82 -16.80 16.93 -77.07%
EY 53.57 41.74 40.56 -3.79 -10.18 -5.95 5.91 336.49%
DY 2.97 2.44 2.35 2.66 2.54 1.90 2.21 21.84%
P/NAPS 0.23 0.26 0.26 0.29 0.45 0.42 0.40 -30.92%

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