[BJCORP] YoY TTM 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- -4.0%

YoY- 6.21%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	9,745,354	8,212,577	7,148,018	7,165,705	7,129,419	6,400,487	6,252,268	7.67%
YoY %	18.66%	14.89%	-0.25%	0.51%	11.39%	2.37%	-	-
Horiz. %	155.87%	131.35%	114.33%	114.61%	114.03%	102.37%	100.00%	-
PBT	1,653,986	759,630	592,623	954,840	910,410	272,057	827,883	12.22%
YoY %	117.74%	28.18%	-37.93%	4.88%	234.64%	-67.14%	-	-
Horiz. %	199.78%	91.76%	71.58%	115.34%	109.97%	32.86%	100.00%	-
Tax	-394,110	-373,663	-285,589	-256,976	-211,144	-213,679	-121,666	21.62%
YoY %	-5.47%	-30.84%	-11.13%	-21.71%	1.19%	-75.63%	-	-
Horiz. %	323.93%	307.12%	234.73%	211.21%	173.54%	175.63%	100.00%	-
NP	1,259,876	385,967	307,034	697,864	699,266	58,378	706,217	10.12%
YoY %	226.42%	25.71%	-56.00%	-0.20%	1,097.82%	-91.73%	-	-
Horiz. %	178.40%	54.65%	43.48%	98.82%	99.02%	8.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	886,314	120,831	42,711	412,436	388,320	-178,383	297,391	19.95%
YoY %	633.52%	182.90%	-89.64%	6.21%	317.69%	-159.98%	-	-
Horiz. %	298.03%	40.63%	14.36%	138.68%	130.58%	-59.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.83%	49.19%	48.19%	26.91%	23.19%	78.54%	14.70%	-
YoY %	-51.56%	2.08%	79.08%	16.04%	-70.47%	434.29%	-	-
Horiz. %	162.11%	334.63%	327.82%	183.06%	157.76%	534.29%	100.00%	-
Total Cost	8,485,478	7,826,610	6,840,984	6,467,841	6,430,153	6,342,109	5,546,051	7.34%
YoY %	8.42%	14.41%	5.77%	0.59%	1.39%	14.35%	-	-
Horiz. %	153.00%	141.12%	123.35%	116.62%	115.94%	114.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,308,847	5,155,772	1,292,835	6,307,147	6,113,071	5,849,904	6,053,325	5.41%
YoY %	61.16%	298.80%	-79.50%	3.17%	4.50%	-3.36%	-	-
Horiz. %	137.26%	85.17%	21.36%	104.19%	100.99%	96.64%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	51,322	45,292	43,573	87,436	42,503	38,875	162,992	-17.51%
YoY %	13.31%	3.95%	-50.17%	105.72%	9.33%	-76.15%	-	-
Horiz. %	31.49%	27.79%	26.73%	53.64%	26.08%	23.85%	100.00%	-
Div Payout %	5.79%	37.48%	102.02%	21.20%	10.95%	0.00%	54.81%	-
YoY %	-84.55%	-63.26%	381.23%	93.61%	0.00%	0.00%	-	-
Horiz. %	10.56%	68.38%	186.13%	38.68%	19.98%	0.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	8,308,847	5,155,772	1,292,835	6,307,147	6,113,071	5,849,904	6,053,325	5.41%
YoY %	61.16%	298.80%	-79.50%	3.17%	4.50%	-3.36%	-	-
Horiz. %	137.26%	85.17%	21.36%	104.19%	100.99%	96.64%	100.00%	-
NOSH	4,966,435	3,895,853	1,028,999	4,365,714	4,387,162	4,169,865	3,817,446	4.48%
YoY %	27.48%	278.61%	-76.43%	-0.49%	5.21%	9.23%	-	-
Horiz. %	130.10%	102.05%	26.96%	114.36%	114.92%	109.23%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	12.93%	4.70%	4.30%	9.74%	9.81%	0.91%	11.30%	-
YoY %	175.11%	9.30%	-55.85%	-0.71%	978.02%	-91.95%	-	-
Horiz. %	114.42%	41.59%	38.05%	86.19%	86.81%	8.05%	100.00%	-
ROE	10.67%	2.34%	3.30%	6.54%	6.35%	-3.05%	4.91%	-
YoY %	355.98%	-29.09%	-49.54%	2.99%	308.20%	-162.12%	-	-
Horiz. %	217.31%	47.66%	67.21%	133.20%	129.33%	-62.12%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	196.22	210.80	694.66	164.14	162.51	153.49	163.78	3.05%
YoY %	-6.92%	-69.65%	323.21%	1.00%	5.88%	-6.28%	-	-
Horiz. %	119.81%	128.71%	424.14%	100.22%	99.22%	93.72%	100.00%	-
EPS	17.85	3.10	4.15	9.45	8.85	-4.28	7.79	14.81%
YoY %	475.81%	-25.30%	-56.08%	6.78%	306.78%	-154.94%	-	-
Horiz. %	229.14%	39.79%	53.27%	121.31%	113.61%	-54.94%	100.00%	-
DPS	1.03	1.16	4.23	2.00	0.97	0.93	4.27	-21.09%
YoY %	-11.21%	-72.58%	111.50%	106.19%	4.30%	-78.22%	-	-
Horiz. %	24.12%	27.17%	99.06%	46.84%	22.72%	21.78%	100.00%	-
NAPS	1.673	1.3234	1.2564	1.4447	1.3934	1.4029	1.5857	0.89%
YoY %	26.42%	5.33%	-13.03%	3.68%	-0.68%	-11.53%	-	-
Horiz. %	105.51%	83.46%	79.23%	91.11%	87.87%	88.47%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,365,714
RPS	166.63	140.42	122.22	122.52	121.90	109.44	106.90	7.67%
YoY %	18.67%	14.89%	-0.24%	0.51%	11.39%	2.38%	-	-
Horiz. %	155.87%	131.36%	114.33%	114.61%	114.03%	102.38%	100.00%	-
EPS	15.15	2.07	0.73	7.05	6.64	-3.05	5.08	19.96%
YoY %	631.88%	183.56%	-89.65%	6.17%	317.70%	-160.04%	-	-
Horiz. %	298.23%	40.75%	14.37%	138.78%	130.71%	-60.04%	100.00%	-
DPS	0.88	0.77	0.75	1.50	0.73	0.66	2.79	-17.48%
YoY %	14.29%	2.67%	-50.00%	105.48%	10.61%	-76.34%	-	-
Horiz. %	31.54%	27.60%	26.88%	53.76%	26.16%	23.66%	100.00%	-
NAPS	1.4207	0.8815	0.2211	1.0784	1.0452	1.0002	1.035	5.41%
YoY %	61.17%	298.69%	-79.50%	3.18%	4.50%	-3.36%	-	-
Horiz. %	137.27%	85.17%	21.36%	104.19%	100.99%	96.64%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.24	0.08	0.58	0.67	0.80	0.31	-6.28%
YoY %	-12.50%	200.00%	-86.21%	-13.43%	-16.25%	158.06%	-	-
Horiz. %	67.74%	77.42%	25.81%	187.10%	216.13%	258.06%	100.00%	-
P/EPS	2.27	16.44	12.89	10.06	12.31	-28.75	6.55	-16.18%
YoY %	-86.19%	27.54%	28.13%	-18.28%	142.82%	-538.93%	-	-
Horiz. %	34.66%	250.99%	196.79%	153.59%	187.94%	-438.93%	100.00%	-
EY	44.06	6.08	7.76	9.94	8.12	-3.48	15.28	19.29%
YoY %	624.67%	-21.65%	-21.93%	22.41%	333.33%	-122.77%	-	-
Horiz. %	288.35%	39.79%	50.79%	65.05%	53.14%	-22.77%	100.00%	-
DY	2.55	2.28	7.92	2.11	0.89	0.76	8.37	-17.96%
YoY %	11.84%	-71.21%	275.36%	137.08%	17.11%	-90.92%	-	-
Horiz. %	30.47%	27.24%	94.62%	25.21%	10.63%	9.08%	100.00%	-
P/NAPS	0.24	0.39	0.43	0.66	0.78	0.88	0.32	-4.67%
YoY %	-38.46%	-9.30%	-34.85%	-15.38%	-11.36%	175.00%	-	-
Horiz. %	75.00%	121.88%	134.38%	206.25%	243.75%	275.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
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	0.22	0.25	0.07	0.57	0.67	1.14	0.32	-6.05%
YoY %	-12.00%	257.14%	-87.72%	-14.93%	-41.23%	256.25%	-	-
Horiz. %	68.75%	78.12%	21.88%	178.12%	209.38%	356.25%	100.00%	-
P/EPS	2.47	16.93	12.41	9.84	12.31	-40.91	6.67	-15.25%
YoY %	-85.41%	36.42%	26.12%	-20.06%	130.09%	-713.34%	-	-
Horiz. %	37.03%	253.82%	186.06%	147.53%	184.56%	-613.34%	100.00%	-
EY	40.56	5.91	8.06	10.16	8.12	-2.44	14.98	18.04%
YoY %	586.29%	-26.67%	-20.67%	25.12%	432.79%	-116.29%	-	-
Horiz. %	270.76%	39.45%	53.81%	67.82%	54.21%	-16.29%	100.00%	-
DY	2.35	2.21	8.22	2.15	0.89	0.53	8.21	-18.81%
YoY %	6.33%	-73.11%	282.33%	141.57%	67.92%	-93.54%	-	-
Horiz. %	28.62%	26.92%	100.12%	26.19%	10.84%	6.46%	100.00%	-
P/NAPS	0.26	0.40	0.41	0.64	0.78	1.25	0.33	-3.89%
YoY %	-35.00%	-2.44%	-35.94%	-17.95%	-37.60%	278.79%	-	-
Horiz. %	78.79%	121.21%	124.24%	193.94%	236.36%	378.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos