[BJCORP] QoQ TTM Result on 31-Oct-2016 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 18.48%
YoY- -127.23%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 9,112,276 9,138,002 9,386,879 9,333,803 9,133,425 9,044,834 8,883,496 1.71%
PBT 616,812 626,167 97,857 132,425 12,873 125,100 268,168 74.33%
Tax -280,898 -326,482 -416,334 -446,336 -449,568 -413,150 -338,130 -11.63%
NP 335,914 299,685 -318,477 -313,911 -436,695 -288,050 -69,962 -
-
NP to SH 159,233 139,952 -232,195 -239,261 -293,508 -174,698 -80,762 -
-
Tax Rate 45.54% 52.14% 425.45% 337.05% 3,492.33% 330.26% 126.09% -
Total Cost 8,776,362 8,838,317 9,705,356 9,647,714 9,570,120 9,332,884 8,953,458 -1.32%
-
Net Worth 7,816,550 7,878,971 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 10.03%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - 111,759 111,759 111,759 111,759 50,361 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 7,816,550 7,878,971 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 10.03%
NOSH 4,923,591 4,923,591 4,923,591 4,923,591 5,646,576 5,174,039 4,275,675 9.87%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.69% 3.28% -3.39% -3.36% -4.78% -3.18% -0.79% -
ROE 2.04% 1.78% -3.27% -2.82% -3.44% -2.27% -1.19% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 162.04 162.50 200.35 170.28 161.75 174.81 207.77 -15.28%
EPS 2.83 2.49 -4.96 -4.36 -5.20 -3.38 -1.89 -
DPS 0.00 0.00 2.39 2.04 1.98 2.16 1.18 -
NAPS 1.39 1.4011 1.5171 1.5478 1.5107 1.4869 1.584 -8.34%
Adjusted Per Share Value based on latest NOSH - 4,923,591
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 155.80 156.24 160.50 159.59 156.17 154.65 151.89 1.71%
EPS 2.72 2.39 -3.97 -4.09 -5.02 -2.99 -1.38 -
DPS 0.00 0.00 1.91 1.91 1.91 1.91 0.86 -
NAPS 1.3365 1.3472 1.2154 1.4506 1.4585 1.3154 1.158 10.03%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.33 0.35 0.38 0.325 0.35 0.385 0.365 -
P/RPS 0.20 0.22 0.19 0.19 0.22 0.22 0.18 7.28%
P/EPS 11.65 14.06 -7.67 -7.45 -6.73 -11.40 -19.32 -
EY 8.58 7.11 -13.04 -13.43 -14.85 -8.77 -5.17 -
DY 0.00 0.00 6.28 6.27 5.65 5.61 3.23 -
P/NAPS 0.24 0.25 0.25 0.21 0.23 0.26 0.23 2.88%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 29/06/17 30/03/17 29/12/16 30/09/16 29/06/16 29/03/16 -
Price 0.355 0.345 0.39 0.335 0.335 0.36 0.405 -
P/RPS 0.22 0.21 0.19 0.20 0.21 0.21 0.19 10.27%
P/EPS 12.54 13.86 -7.87 -7.67 -6.44 -10.66 -21.44 -
EY 7.98 7.21 -12.71 -13.03 -15.52 -9.38 -4.66 -
DY 0.00 0.00 6.12 6.09 5.91 6.00 2.91 -
P/NAPS 0.26 0.25 0.26 0.22 0.22 0.24 0.26 0.00%

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