[BJCORP] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Revenue 3,441,855 3,884,266 4,153,882 0 4,132,425 4,384,513 4,681,918 -5.77%
PBT 148,488 46,758 -16,043 0 193,449 -91,206 480,097 -20.30%
Tax -89,698 -99,666 -117,414 0 -139,938 -127,789 -213,571 -15.44%
NP 58,790 -52,908 -133,457 0 53,511 -218,995 266,526 -25.35%
-
NP to SH 41,700 -108,659 -188,647 0 -35,983 -189,381 113,828 -17.65%
-
Tax Rate 60.41% 213.15% - - 72.34% - 44.48% -
Total Cost 3,383,065 3,937,174 4,287,339 0 4,078,914 4,603,508 4,415,392 -5.02%
-
Net Worth 6,506,327 6,942,997 7,113,641 0 7,271,143 7,638,850 8,484,150 -5.00%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 6,506,327 6,942,997 7,113,641 0 7,271,143 7,638,850 8,484,150 -5.00%
NOSH 5,635,135 5,255,477 5,214,924 5,621,728 4,923,591 4,923,591 4,923,591 2.64%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 1.71% -1.36% -3.21% 0.00% 1.29% -4.99% 5.69% -
ROE 0.64% -1.57% -2.65% 0.00% -0.49% -2.48% 1.34% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
RPS 61.08 67.96 70.25 0.00 73.51 77.97 85.41 -6.27%
EPS 0.74 -1.88 -3.15 0.00 -0.58 -3.26 2.21 -19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1546 1.2147 1.2031 0.00 1.2934 1.3584 1.5478 -5.51%
Adjusted Per Share Value based on latest NOSH - 5,621,728
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
RPS 58.85 66.41 71.02 0.00 70.66 74.97 80.05 -5.77%
EPS 0.71 -1.86 -3.23 0.00 -0.62 -3.24 1.95 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1125 1.1871 1.2163 0.00 1.2432 1.3061 1.4506 -5.00%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 -
Price 0.25 0.19 0.25 0.285 0.28 0.335 0.325 -
P/RPS 0.41 0.28 0.36 0.00 0.38 0.43 0.38 1.48%
P/EPS 33.78 -9.99 -7.84 0.00 -43.75 -9.95 15.65 16.04%
EY 2.96 -10.01 -12.76 0.00 -2.29 -10.05 6.39 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.16 0.21 0.00 0.22 0.25 0.21 0.90%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Date 28/02/22 25/02/21 26/02/20 - 27/12/18 28/12/17 29/12/16 -
Price 0.235 0.18 0.235 0.00 0.28 0.35 0.335 -
P/RPS 0.38 0.26 0.33 0.00 0.38 0.45 0.39 -0.50%
P/EPS 31.76 -9.47 -7.37 0.00 -43.75 -10.39 16.13 14.00%
EY 3.15 -10.56 -13.58 0.00 -2.29 -9.62 6.20 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.20 0.00 0.22 0.26 0.22 -1.82%

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