[BJCORP] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -29.86%
YoY- 26.32%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 9,695,412 8,212,746 7,117,442 7,057,244 6,988,952 6,521,160 6,438,293 7.05%
PBT 2,343,280 792,740 574,436 924,306 816,860 412,770 443,620 31.95%
Tax -407,994 -392,704 -258,785 -236,776 -221,376 -237,286 -203,801 12.25%
NP 1,935,285 400,036 315,650 687,530 595,484 175,484 239,818 41.60%
-
NP to SH 1,515,690 120,042 65,662 411,765 325,958 -85,970 81,998 62.56%
-
Tax Rate 17.41% 49.54% 45.05% 25.62% 27.10% 57.49% 45.94% -
Total Cost 7,760,126 7,812,710 6,801,792 6,369,713 6,393,468 6,345,676 6,198,474 3.81%
-
Net Worth 8,301,234 5,957,417 5,113,547 6,328,482 6,093,794 5,633,147 6,057,078 5.39%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - 291,555 - 119,687 -
Div Payout % - - - - 89.45% - 145.96% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 8,301,234 5,957,417 5,113,547 6,328,482 6,093,794 5,633,147 6,057,078 5.39%
NOSH 4,961,885 4,501,599 4,069,999 4,380,481 4,373,327 4,015,359 3,819,813 4.45%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 19.96% 4.87% 4.43% 9.74% 8.52% 2.69% 3.72% -
ROE 18.26% 2.02% 1.28% 6.51% 5.35% -1.53% 1.35% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 195.40 182.44 174.88 161.11 159.81 162.41 168.55 2.49%
EPS 30.55 2.67 1.61 9.40 7.45 -2.13 2.15 55.59%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 3.13 -
NAPS 1.673 1.3234 1.2564 1.4447 1.3934 1.4029 1.5857 0.89%
Adjusted Per Share Value based on latest NOSH - 4,365,714
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 162.61 137.74 119.37 118.36 117.21 109.37 107.98 7.05%
EPS 25.42 2.01 1.10 6.91 5.47 -1.44 1.38 62.47%
DPS 0.00 0.00 0.00 0.00 4.89 0.00 2.01 -
NAPS 1.3922 0.9991 0.8576 1.0614 1.022 0.9448 1.0159 5.38%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.405 0.51 0.535 0.95 1.09 1.23 0.51 -
P/RPS 0.21 0.28 0.31 0.59 0.68 0.76 0.30 -5.76%
P/EPS 1.33 19.13 33.16 10.11 14.62 -57.45 23.76 -38.13%
EY 75.42 5.23 3.02 9.89 6.84 -1.74 4.21 61.72%
DY 0.00 0.00 0.00 0.00 6.12 0.00 6.14 -
P/NAPS 0.24 0.39 0.43 0.66 0.78 0.88 0.32 -4.67%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 -
Price 0.44 0.525 0.515 0.93 1.09 1.75 0.52 -
P/RPS 0.23 0.29 0.29 0.58 0.68 1.08 0.31 -4.85%
P/EPS 1.44 19.69 31.92 9.89 14.62 -81.74 24.22 -37.51%
EY 69.42 5.08 3.13 10.11 6.84 -1.22 4.13 60.01%
DY 0.00 0.00 0.00 0.00 6.12 0.00 6.03 -
P/NAPS 0.26 0.40 0.41 0.64 0.78 1.25 0.33 -3.89%

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