[BJCORP] YoY TTM Result on 31-Jan-2014 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 14.11%
YoY- 182.9%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 9,386,879 8,883,496 9,745,354 8,212,577 7,148,018 7,165,705 7,129,419 4.68%
PBT 97,857 268,168 1,653,986 759,630 592,623 954,840 910,410 -31.02%
Tax -416,334 -338,130 -394,110 -373,663 -285,589 -256,976 -211,144 11.96%
NP -318,477 -69,962 1,259,876 385,967 307,034 697,864 699,266 -
-
NP to SH -232,195 -80,762 886,314 120,831 42,711 412,436 388,320 -
-
Tax Rate 425.45% 126.09% 23.83% 49.19% 48.19% 26.91% 23.19% -
Total Cost 9,705,356 8,953,458 8,485,478 7,826,610 6,840,984 6,467,841 6,430,153 7.09%
-
Net Worth 7,108,154 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 6,113,071 2.54%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 111,759 50,361 51,322 45,292 43,573 87,436 42,503 17.46%
Div Payout % 0.00% 0.00% 5.79% 37.48% 102.02% 21.20% 10.95% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 7,108,154 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 6,113,071 2.54%
NOSH 4,923,591 4,275,675 4,966,435 3,895,853 1,028,999 4,365,714 4,387,162 1.93%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -3.39% -0.79% 12.93% 4.70% 4.30% 9.74% 9.81% -
ROE -3.27% -1.19% 10.67% 2.34% 3.30% 6.54% 6.35% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 200.35 207.77 196.22 210.80 694.66 164.14 162.51 3.54%
EPS -4.96 -1.89 17.85 3.10 4.15 9.45 8.85 -
DPS 2.39 1.18 1.03 1.16 4.23 2.00 0.97 16.20%
NAPS 1.5171 1.584 1.673 1.3234 1.2564 1.4447 1.3934 1.42%
Adjusted Per Share Value based on latest NOSH - 3,895,853
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 160.50 151.89 166.63 140.42 122.22 122.52 121.90 4.68%
EPS -3.97 -1.38 15.15 2.07 0.73 7.05 6.64 -
DPS 1.91 0.86 0.88 0.77 0.75 1.50 0.73 17.36%
NAPS 1.2154 1.158 1.4207 0.8815 0.2211 1.0784 1.0452 2.54%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.38 0.365 0.405 0.51 0.535 0.95 1.09 -
P/RPS 0.19 0.18 0.21 0.24 0.08 0.58 0.67 -18.92%
P/EPS -7.67 -19.32 2.27 16.44 12.89 10.06 12.31 -
EY -13.04 -5.17 44.06 6.08 7.76 9.94 8.12 -
DY 6.28 3.23 2.55 2.28 7.92 2.11 0.89 38.45%
P/NAPS 0.25 0.23 0.24 0.39 0.43 0.66 0.78 -17.25%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/17 29/03/16 27/03/15 26/03/14 27/03/13 29/03/12 30/03/11 -
Price 0.39 0.405 0.44 0.525 0.515 0.93 1.09 -
P/RPS 0.19 0.19 0.22 0.25 0.07 0.57 0.67 -18.92%
P/EPS -7.87 -21.44 2.47 16.93 12.41 9.84 12.31 -
EY -12.71 -4.66 40.56 5.91 8.06 10.16 8.12 -
DY 6.12 2.91 2.35 2.21 8.22 2.15 0.89 37.85%
P/NAPS 0.26 0.26 0.26 0.40 0.41 0.64 0.78 -16.71%

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