[BJCORP] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -13.96%
YoY- -83.57%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 8,785,898 10,122,160 7,585,890 7,142,344 6,971,840 6,928,952 6,460,156 5.25%
PBT 945,544 1,256,512 863,282 667,890 1,115,934 849,060 719,554 4.65%
Tax -360,770 -435,428 -372,812 -267,362 -262,942 -199,426 -260,074 5.60%
NP 584,774 821,084 490,470 400,528 852,992 649,634 459,480 4.09%
-
NP to SH 356,782 322,720 148,118 96,436 587,088 424,008 183,456 11.71%
-
Tax Rate 38.15% 34.65% 43.19% 40.03% 23.56% 23.49% 36.14% -
Total Cost 8,201,124 9,301,076 7,095,420 6,741,816 6,118,848 6,279,318 6,000,676 5.34%
-
Net Worth 7,821,011 6,475,467 6,000,176 5,432,126 6,297,415 6,070,308 5,851,890 4.95%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - 437,121 - -
Div Payout % - - - - - 103.09% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 7,821,011 6,475,467 6,000,176 5,432,126 6,297,415 6,070,308 5,851,890 4.95%
NOSH 4,860,790 4,788,130 4,657,798 4,343,963 4,374,724 4,371,216 3,952,911 3.50%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 6.66% 8.11% 6.47% 5.61% 12.23% 9.38% 7.11% -
ROE 4.56% 4.98% 2.47% 1.78% 9.32% 6.98% 3.13% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 180.75 211.40 162.86 164.42 159.37 158.51 163.43 1.69%
EPS 7.34 6.74 3.18 2.22 13.42 9.70 4.66 7.86%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.609 1.3524 1.2882 1.2505 1.4395 1.3887 1.4804 1.39%
Adjusted Per Share Value based on latest NOSH - 4,207,500
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 150.22 173.07 129.71 122.12 119.21 118.47 110.46 5.25%
EPS 6.10 5.52 2.53 1.65 10.04 7.25 3.14 11.69%
DPS 0.00 0.00 0.00 0.00 0.00 7.47 0.00 -
NAPS 1.3373 1.1072 1.0259 0.9288 1.0768 1.0379 1.0006 4.95%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.415 0.51 0.54 0.64 1.04 1.08 1.18 -
P/RPS 0.23 0.24 0.33 0.39 0.65 0.68 0.72 -17.31%
P/EPS 5.65 7.57 16.98 28.83 7.75 11.13 25.43 -22.16%
EY 17.69 13.22 5.89 3.47 12.90 8.98 3.93 28.48%
DY 0.00 0.00 0.00 0.00 0.00 9.26 0.00 -
P/NAPS 0.26 0.38 0.42 0.51 0.72 0.78 0.80 -17.07%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 29/12/15 30/12/14 30/12/13 27/12/12 29/12/11 30/12/10 23/12/09 -
Price 0.385 0.395 0.60 0.56 0.95 1.11 1.21 -
P/RPS 0.21 0.19 0.37 0.34 0.60 0.70 0.74 -18.92%
P/EPS 5.25 5.86 18.87 25.23 7.08 11.44 26.07 -23.43%
EY 19.06 17.06 5.30 3.96 14.13 8.74 3.84 30.59%
DY 0.00 0.00 0.00 0.00 0.00 9.01 0.00 -
P/NAPS 0.24 0.29 0.47 0.45 0.66 0.80 0.82 -18.50%

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