[BJCORP] YoY TTM Result on 31-Oct-2012 [#2]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

27-Dec-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Oct-2012 [#2]

Profit Trend

QoQ- -4.63%

YoY- -86.74%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
TTM Result
Revenue	8,925,746	9,901,490	7,612,872	7,188,121	7,135,930	7,012,973	6,470,644	5.50%
YoY %	-9.85%	30.06%	5.91%	0.73%	1.75%	8.38%	-	-
Horiz. %	137.94%	153.02%	117.65%	111.09%	110.28%	108.38%	100.00%	-
PBT	1,278,949	687,696	693,598	631,004	1,007,692	672,096	439,296	19.48%
YoY %	85.98%	-0.85%	9.92%	-37.38%	49.93%	52.99%	-	-
Horiz. %	291.14%	156.55%	157.89%	143.64%	229.39%	152.99%	100.00%	-
Tax	-339,888	-413,950	-325,949	-271,292	-277,184	-192,753	-218,358	7.64%
YoY %	17.89%	-27.00%	-20.15%	2.13%	-43.80%	11.73%	-	-
Horiz. %	155.66%	189.57%	149.27%	124.24%	126.94%	88.27%	100.00%	-
NP	939,061	273,746	367,649	359,712	730,508	479,343	220,938	27.25%
YoY %	243.04%	-25.54%	2.21%	-50.76%	52.40%	116.96%	-	-
Horiz. %	425.03%	123.90%	166.40%	162.81%	330.64%	216.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	878,826	-73,121	105,887	56,962	429,621	199,650	-4,236	-
YoY %	1,301.88%	-169.06%	85.89%	-86.74%	115.19%	4,813.17%	-	-
Horiz. %	-20,746.60%	1,726.18%	-2,499.69%	-1,344.71%	-10,142.14%	-4,713.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.58%	60.19%	46.99%	42.99%	27.51%	28.68%	49.71%	-
YoY %	-55.84%	28.09%	9.30%	56.27%	-4.08%	-42.31%	-	-
Horiz. %	53.47%	121.08%	94.53%	86.48%	55.34%	57.69%	100.00%	-
Total Cost	7,986,685	9,627,744	7,245,223	6,828,409	6,405,422	6,533,630	6,249,706	4.17%
YoY %	-17.05%	32.88%	6.10%	6.60%	-1.96%	4.54%	-	-
Horiz. %	127.79%	154.05%	115.93%	109.26%	102.49%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,964,093	6,614,142	5,776,176	5,261,478	6,355,669	6,100,481	5,833,659	5.32%
YoY %	20.41%	14.51%	9.78%	-17.22%	4.18%	4.57%	-	-
Horiz. %	136.52%	113.38%	99.01%	90.19%	108.95%	104.57%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Dividend
Div	50,361	51,322	45,292	43,573	87,436	42,503	38,875	4.40%
YoY %	-1.87%	13.31%	3.95%	-50.17%	105.72%	9.33%	-	-
Horiz. %	129.55%	132.02%	116.51%	112.08%	224.92%	109.33%	100.00%	-
Div Payout %	5.73%	0.00%	42.77%	76.50%	20.35%	21.29%	0.00%	-
YoY %	0.00%	0.00%	-44.09%	275.92%	-4.42%	0.00%	-	-
Horiz. %	26.91%	0.00%	200.89%	359.32%	95.58%	100.00%	-	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Equity
Net Worth	7,964,093	6,614,142	5,776,176	5,261,478	6,355,669	6,100,481	5,833,659	5.32%
YoY %	20.41%	14.51%	9.78%	-17.22%	4.18%	4.57%	-	-
Horiz. %	136.52%	113.38%	99.01%	90.19%	108.95%	104.57%	100.00%	-
NOSH	4,949,716	4,890,670	4,483,912	4,207,500	4,415,192	4,392,944	3,940,596	3.87%
YoY %	1.21%	9.07%	6.57%	-4.70%	0.51%	11.48%	-	-
Horiz. %	125.61%	124.11%	113.79%	106.77%	112.04%	111.48%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Ratio Analysis
NP Margin	10.52%	2.76%	4.83%	5.00%	10.24%	6.84%	3.41%	-
YoY %	281.16%	-42.86%	-3.40%	-51.17%	49.71%	100.59%	-	-
Horiz. %	308.50%	80.94%	141.64%	146.63%	300.29%	200.59%	100.00%	-
ROE	11.03%	-1.11%	1.83%	1.08%	6.76%	3.27%	-0.07%	-
YoY %	1,093.69%	-160.66%	69.44%	-84.02%	106.73%	4,771.43%	-	-
Horiz. %	-15,757.14%	1,585.71%	-2,614.29%	-1,542.86%	-9,657.14%	-4,671.43%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Per Share
RPS	180.33	202.46	169.78	170.84	161.62	159.64	164.20	1.57%
YoY %	-10.93%	19.25%	-0.62%	5.70%	1.24%	-2.78%	-	-
Horiz. %	109.82%	123.30%	103.40%	104.04%	98.43%	97.22%	100.00%	-
EPS	17.76	-1.50	2.36	1.35	9.73	4.54	-0.11	-
YoY %	1,284.00%	-163.56%	74.81%	-86.13%	114.32%	4,227.27%	-	-
Horiz. %	-16,145.45%	1,363.64%	-2,145.45%	-1,227.27%	-8,845.45%	-4,127.27%	100.00%	-
DPS	1.02	1.05	1.01	1.04	2.00	0.97	0.99	0.49%
YoY %	-2.86%	3.96%	-2.88%	-48.00%	106.19%	-2.02%	-	-
Horiz. %	103.03%	106.06%	102.02%	105.05%	202.02%	97.98%	100.00%	-
NAPS	1.609	1.3524	1.2882	1.2505	1.4395	1.3887	1.4804	1.39%
YoY %	18.97%	4.98%	3.01%	-13.13%	3.66%	-6.19%	-	-
Horiz. %	108.69%	91.35%	87.02%	84.47%	97.24%	93.81%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,207,500
RPS	149.70	166.06	127.68	120.55	119.68	117.62	108.52	5.50%
YoY %	-9.85%	30.06%	5.91%	0.73%	1.75%	8.39%	-	-
Horiz. %	137.95%	153.02%	117.66%	111.09%	110.28%	108.39%	100.00%	-
EPS	14.74	-1.23	1.78	0.96	7.21	3.35	-0.07	-
YoY %	1,298.37%	-169.10%	85.42%	-86.69%	115.22%	4,885.71%	-	-
Horiz. %	-21,057.14%	1,757.14%	-2,542.86%	-1,371.43%	-10,300.00%	-4,785.71%	100.00%	-
DPS	0.84	0.86	0.76	0.73	1.47	0.71	0.65	4.36%
YoY %	-2.33%	13.16%	4.11%	-50.34%	107.04%	9.23%	-	-
Horiz. %	129.23%	132.31%	116.92%	112.31%	226.15%	109.23%	100.00%	-
NAPS	1.3357	1.1093	0.9687	0.8824	1.0659	1.0231	0.9784	5.32%
YoY %	20.41%	14.51%	9.78%	-17.22%	4.18%	4.57%	-	-
Horiz. %	136.52%	113.38%	99.01%	90.19%	108.94%	104.57%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	30/10/09	-
Price	0.415	0.51	0.54	0.64	1.04	1.08	1.18	-
P/RPS	0.23	0.25	0.32	0.37	0.64	0.68	0.72	-17.31%
YoY %	-8.00%	-21.88%	-13.51%	-42.19%	-5.88%	-5.56%	-	-
Horiz. %	31.94%	34.72%	44.44%	51.39%	88.89%	94.44%	100.00%	-
P/EPS	2.34	-34.11	22.87	47.27	10.69	23.76	-1,097.71	-
YoY %	106.86%	-249.15%	-51.62%	342.19%	-55.01%	102.16%	-	-
Horiz. %	-0.21%	3.11%	-2.08%	-4.31%	-0.97%	-2.16%	100.00%	-
EY	42.78	-2.93	4.37	2.12	9.36	4.21	-0.09	-
YoY %	1,560.07%	-167.05%	106.13%	-77.35%	122.33%	4,777.78%	-	-
Horiz. %	-47,533.33%	3,255.56%	-4,855.56%	-2,355.56%	-10,400.00%	-4,677.78%	100.00%	-
DY	2.45	2.06	1.87	1.62	1.92	0.90	0.84	19.52%
YoY %	18.93%	10.16%	15.43%	-15.62%	113.33%	7.14%	-	-
Horiz. %	291.67%	245.24%	222.62%	192.86%	228.57%	107.14%	100.00%	-
P/NAPS	0.26	0.38	0.42	0.51	0.72	0.78	0.80	-17.07%
YoY %	-31.58%	-9.52%	-17.65%	-29.17%	-7.69%	-2.50%	-	-
Horiz. %	32.50%	47.50%	52.50%	63.75%	90.00%	97.50%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Price Multiplier on Announcement Date
Date	29/12/15	30/12/14	30/12/13	27/12/12	29/12/11	30/12/10	23/12/09	-
Price	0.385	0.395	0.60	0.56	0.95	1.11	1.21	-
P/RPS	0.21	0.20	0.35	0.33	0.59	0.70	0.74	-18.92%
YoY %	5.00%	-42.86%	6.06%	-44.07%	-15.71%	-5.41%	-	-
Horiz. %	28.38%	27.03%	47.30%	44.59%	79.73%	94.59%	100.00%	-
P/EPS	2.17	-26.42	25.41	41.36	9.76	24.42	-1,125.62	-
YoY %	108.21%	-203.97%	-38.56%	323.77%	-60.03%	102.17%	-	-
Horiz. %	-0.19%	2.35%	-2.26%	-3.67%	-0.87%	-2.17%	100.00%	-
EY	46.12	-3.79	3.94	2.42	10.24	4.09	-0.09	-
YoY %	1,316.89%	-196.19%	62.81%	-76.37%	150.37%	4,644.44%	-	-
Horiz. %	-51,244.44%	4,211.11%	-4,377.78%	-2,688.89%	-11,377.78%	-4,544.44%	100.00%	-
DY	2.64	2.66	1.68	1.85	2.11	0.87	0.82	21.50%
YoY %	-0.75%	58.33%	-9.19%	-12.32%	142.53%	6.10%	-	-
Horiz. %	321.95%	324.39%	204.88%	225.61%	257.32%	106.10%	100.00%	-
P/NAPS	0.24	0.29	0.47	0.45	0.66	0.80	0.82	-18.50%
YoY %	-17.24%	-38.30%	4.44%	-31.82%	-17.50%	-2.44%	-	-
Horiz. %	29.27%	35.37%	57.32%	54.88%	80.49%	97.56%	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