[BJCORP] YoY TTM Result on 31-Jul-2012 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -80.24%
YoY- -87.89%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 9,244,664 9,098,789 7,606,584 7,119,223 7,157,676 6,911,077 6,461,248 6.14%
PBT 1,417,968 430,339 691,735 629,838 1,026,869 662,315 341,181 26.78%
Tax -347,974 -387,139 -306,971 -290,186 -242,353 -202,138 -209,158 8.85%
NP 1,069,994 43,200 384,764 339,652 784,516 460,177 132,023 41.70%
-
NP to SH 909,646 -205,573 105,457 59,725 493,203 164,936 -45,509 -
-
Tax Rate 24.54% 89.96% 44.38% 46.07% 23.60% 30.52% 61.30% -
Total Cost 8,174,670 9,055,589 7,221,820 6,779,571 6,373,160 6,450,900 6,329,225 4.35%
-
Net Worth 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 4.19%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 50,361 51,322 45,292 43,573 87,436 42,503 38,875 4.40%
Div Payout % 5.54% 0.00% 42.95% 72.96% 17.73% 25.77% 0.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 4.19%
NOSH 4,717,058 3,450,833 4,728,584 4,447,936 4,371,324 4,356,353 3,930,769 3.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.57% 0.47% 5.06% 4.77% 10.96% 6.66% 2.04% -
ROE 12.07% -4.56% 1.71% 1.07% 7.75% 2.65% -0.77% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 195.98 263.67 160.86 160.06 163.74 158.64 164.38 2.97%
EPS 19.28 -5.96 2.23 1.34 11.28 3.79 -1.16 -
DPS 1.07 1.49 0.96 0.98 2.00 0.98 0.99 1.30%
NAPS 1.5983 1.3066 1.3048 1.2599 1.4554 1.4299 1.4986 1.07%
Adjusted Per Share Value based on latest NOSH - 4,447,936
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 155.05 152.60 127.57 119.40 120.04 115.91 108.36 6.15%
EPS 15.26 -3.45 1.77 1.00 8.27 2.77 -0.76 -
DPS 0.84 0.86 0.76 0.73 1.47 0.71 0.65 4.36%
NAPS 1.2644 0.7562 1.0348 0.9399 1.067 1.0447 0.9879 4.19%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.39 0.505 0.58 0.73 1.19 1.08 0.93 -
P/RPS 0.20 0.19 0.36 0.46 0.73 0.68 0.57 -16.01%
P/EPS 2.02 -8.48 26.01 54.37 10.55 28.53 -80.33 -
EY 49.45 -11.80 3.85 1.84 9.48 3.51 -1.24 -
DY 2.74 2.95 1.65 1.34 1.68 0.90 1.06 17.14%
P/NAPS 0.24 0.39 0.44 0.58 0.82 0.76 0.62 -14.62%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 30/09/13 26/09/12 29/09/11 29/09/10 29/09/09 -
Price 0.36 0.585 0.585 0.64 0.96 1.08 0.98 -
P/RPS 0.18 0.22 0.36 0.40 0.59 0.68 0.60 -18.17%
P/EPS 1.87 -9.82 26.23 47.66 8.51 28.53 -84.65 -
EY 53.57 -10.18 3.81 2.10 11.75 3.51 -1.18 -
DY 2.97 2.54 1.64 1.53 2.08 0.90 1.01 19.68%
P/NAPS 0.23 0.45 0.45 0.51 0.66 0.76 0.65 -15.89%

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