[BJCORP] YoY TTM Result on 31-Jul-2015 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 5.55%
YoY- 542.49%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 8,611,391 9,112,276 9,133,425 9,244,664 9,098,789 7,606,584 7,119,223 3.22%
PBT -30,838 616,812 12,873 1,417,968 430,339 691,735 629,838 -
Tax -275,961 -280,898 -449,568 -347,974 -387,139 -306,971 -290,186 -0.83%
NP -306,799 335,914 -436,695 1,069,994 43,200 384,764 339,652 -
-
NP to SH -298,620 159,233 -293,508 909,646 -205,573 105,457 59,725 -
-
Tax Rate - 45.54% 3,492.33% 24.54% 89.96% 44.38% 46.07% -
Total Cost 8,918,190 8,776,362 9,570,120 8,174,670 9,055,589 7,221,820 6,779,571 4.67%
-
Net Worth 7,268,408 7,816,550 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 4.42%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - 111,759 50,361 51,322 45,292 43,573 -
Div Payout % - - 0.00% 5.54% 0.00% 42.95% 72.96% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 7,268,408 7,816,550 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 4.42%
NOSH 4,923,591 4,923,591 5,646,576 4,717,058 3,450,833 4,728,584 4,447,936 1.70%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -3.56% 3.69% -4.78% 11.57% 0.47% 5.06% 4.77% -
ROE -4.11% 2.04% -3.44% 12.07% -4.56% 1.71% 1.07% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 153.14 162.04 161.75 195.98 263.67 160.86 160.06 -0.73%
EPS -5.31 2.83 -5.20 19.28 -5.96 2.23 1.34 -
DPS 0.00 0.00 1.98 1.07 1.49 0.96 0.98 -
NAPS 1.2926 1.39 1.5107 1.5983 1.3066 1.3048 1.2599 0.42%
Adjusted Per Share Value based on latest NOSH - 4,717,058
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 144.42 152.83 153.18 155.05 152.60 127.57 119.40 3.22%
EPS -5.01 2.67 -4.92 15.26 -3.45 1.77 1.00 -
DPS 0.00 0.00 1.87 0.84 0.86 0.76 0.73 -
NAPS 1.219 1.3109 1.4306 1.2644 0.7562 1.0348 0.9399 4.42%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.30 0.33 0.35 0.39 0.505 0.58 0.73 -
P/RPS 0.20 0.20 0.22 0.20 0.19 0.36 0.46 -12.95%
P/EPS -5.65 11.65 -6.73 2.02 -8.48 26.01 54.37 -
EY -17.70 8.58 -14.85 49.45 -11.80 3.85 1.84 -
DY 0.00 0.00 5.65 2.74 2.95 1.65 1.34 -
P/NAPS 0.23 0.24 0.23 0.24 0.39 0.44 0.58 -14.28%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 28/09/17 30/09/16 29/09/15 29/09/14 30/09/13 26/09/12 -
Price 0.29 0.355 0.335 0.36 0.585 0.585 0.64 -
P/RPS 0.19 0.22 0.21 0.18 0.22 0.36 0.40 -11.66%
P/EPS -5.46 12.54 -6.44 1.87 -9.82 26.23 47.66 -
EY -18.31 7.98 -15.52 53.57 -10.18 3.81 2.10 -
DY 0.00 0.00 5.91 2.97 2.54 1.64 1.53 -
P/NAPS 0.22 0.26 0.22 0.23 0.45 0.45 0.51 -13.06%

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