[BJCORP] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 1312.12%
YoY- 633.52%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 8,790,638 9,386,879 8,883,496 9,745,354 8,212,577 7,148,018 7,165,705 3.46%
PBT -22,645 97,857 268,168 1,653,986 759,630 592,623 954,840 -
Tax -252,165 -416,334 -338,130 -394,110 -373,663 -285,589 -256,976 -0.31%
NP -274,810 -318,477 -69,962 1,259,876 385,967 307,034 697,864 -
-
NP to SH -278,645 -232,195 -80,762 886,314 120,831 42,711 412,436 -
-
Tax Rate - 425.45% 126.09% 23.83% 49.19% 48.19% 26.91% -
Total Cost 9,065,448 9,705,356 8,953,458 8,485,478 7,826,610 6,840,984 6,467,841 5.78%
-
Net Worth 7,463,400 7,108,154 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 2.84%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - 111,759 50,361 51,322 45,292 43,573 87,436 -
Div Payout % - 0.00% 0.00% 5.79% 37.48% 102.02% 21.20% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 7,463,400 7,108,154 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 2.84%
NOSH 4,923,591 4,923,591 4,275,675 4,966,435 3,895,853 1,028,999 4,365,714 2.02%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -3.13% -3.39% -0.79% 12.93% 4.70% 4.30% 9.74% -
ROE -3.73% -3.27% -1.19% 10.67% 2.34% 3.30% 6.54% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 156.32 200.35 207.77 196.22 210.80 694.66 164.14 -0.80%
EPS -4.96 -4.96 -1.89 17.85 3.10 4.15 9.45 -
DPS 0.00 2.39 1.18 1.03 1.16 4.23 2.00 -
NAPS 1.3272 1.5171 1.584 1.673 1.3234 1.2564 1.4447 -1.40%
Adjusted Per Share Value based on latest NOSH - 4,966,435
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 150.30 160.50 151.89 166.63 140.42 122.22 122.52 3.46%
EPS -4.76 -3.97 -1.38 15.15 2.07 0.73 7.05 -
DPS 0.00 1.91 0.86 0.88 0.77 0.75 1.50 -
NAPS 1.2761 1.2154 1.158 1.4207 0.8815 0.2211 1.0784 2.84%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.34 0.38 0.365 0.405 0.51 0.535 0.95 -
P/RPS 0.22 0.19 0.18 0.21 0.24 0.08 0.58 -14.90%
P/EPS -6.86 -7.67 -19.32 2.27 16.44 12.89 10.06 -
EY -14.57 -13.04 -5.17 44.06 6.08 7.76 9.94 -
DY 0.00 6.28 3.23 2.55 2.28 7.92 2.11 -
P/NAPS 0.26 0.25 0.23 0.24 0.39 0.43 0.66 -14.36%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 30/03/17 29/03/16 27/03/15 26/03/14 27/03/13 29/03/12 -
Price 0.315 0.39 0.405 0.44 0.525 0.515 0.93 -
P/RPS 0.20 0.19 0.19 0.22 0.25 0.07 0.57 -16.00%
P/EPS -6.36 -7.87 -21.44 2.47 16.93 12.41 9.84 -
EY -15.73 -12.71 -4.66 40.56 5.91 8.06 10.16 -
DY 0.00 6.12 2.91 2.35 2.21 8.22 2.15 -
P/NAPS 0.24 0.26 0.26 0.26 0.40 0.41 0.64 -15.06%

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