[BJCORP] YoY TTM Result on 30-Apr-2012 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -26.71%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 9,593,877 8,633,355 7,391,099 7,102,869 7,114,486 6,778,575 6,338,337 7.14%
PBT 1,434,433 491,081 595,902 855,026 874,255 607,343 295,194 30.12%
Tax -377,217 -382,642 -273,224 -269,082 -245,426 -223,077 -188,565 12.24%
NP 1,057,216 108,439 322,678 585,944 628,829 384,266 106,629 46.54%
-
NP to SH 861,795 -160,422 80,046 302,288 348,081 79,374 -52,407 -
-
Tax Rate 26.30% 77.92% 45.85% 31.47% 28.07% 36.73% 63.88% -
Total Cost 8,536,661 8,524,916 7,068,421 6,516,925 6,485,657 6,394,309 6,231,708 5.38%
-
Net Worth 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5.19%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 50,361 51,322 45,292 43,573 87,436 42,503 127,453 -14.33%
Div Payout % 5.84% 0.00% 56.58% 14.41% 25.12% 53.55% 0.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 7,988,821 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5.19%
NOSH 5,036,135 5,132,253 4,529,264 4,357,333 4,371,814 4,250,322 3,887,576 4.40%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 11.02% 1.26% 4.37% 8.25% 8.84% 5.67% 1.68% -
ROE 10.79% -2.52% 1.39% 5.55% 5.72% 1.33% -0.89% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 190.50 168.22 163.19 163.01 162.74 159.48 163.04 2.62%
EPS 17.11 -3.13 1.77 6.94 7.96 1.87 -1.35 -
DPS 1.00 1.00 1.00 1.00 2.00 1.00 3.28 -17.95%
NAPS 1.5863 1.2404 1.2694 1.2502 1.3928 1.401 1.5164 0.75%
Adjusted Per Share Value based on latest NOSH - 4,357,333
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 164.04 147.62 126.38 121.45 121.65 115.90 108.37 7.15%
EPS 14.74 -2.74 1.37 5.17 5.95 1.36 -0.90 -
DPS 0.86 0.88 0.77 0.75 1.50 0.73 2.18 -14.35%
NAPS 1.366 1.0885 0.9831 0.9314 1.0411 1.0182 1.008 5.19%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.435 0.50 0.52 0.80 1.14 1.71 0.84 -
P/RPS 0.23 0.30 0.32 0.49 0.70 1.07 0.52 -12.70%
P/EPS 2.54 -16.00 29.42 11.53 14.32 91.57 -62.31 -
EY 39.34 -6.25 3.40 8.67 6.98 1.09 -1.60 -
DY 2.30 2.00 1.92 1.25 1.75 0.58 3.90 -8.42%
P/NAPS 0.27 0.40 0.41 0.64 0.82 1.22 0.55 -11.17%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 -
Price 0.41 0.525 0.585 0.78 1.20 1.27 0.93 -
P/RPS 0.22 0.31 0.36 0.48 0.74 0.80 0.57 -14.66%
P/EPS 2.40 -16.80 33.10 11.24 15.07 68.01 -68.99 -
EY 41.74 -5.95 3.02 8.89 6.63 1.47 -1.45 -
DY 2.44 1.90 1.71 1.28 1.67 0.79 3.53 -5.96%
P/NAPS 0.26 0.42 0.46 0.62 0.86 0.91 0.61 -13.24%

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