[BJCORP] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 0.41%
YoY- 85.89%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 9,333,803 8,925,746 9,901,490 7,612,872 7,188,121 7,135,930 7,012,973 4.87%
PBT 132,425 1,278,949 687,696 693,598 631,004 1,007,692 672,096 -23.69%
Tax -446,336 -339,888 -413,950 -325,949 -271,292 -277,184 -192,753 15.00%
NP -313,911 939,061 273,746 367,649 359,712 730,508 479,343 -
-
NP to SH -239,261 878,826 -73,121 105,887 56,962 429,621 199,650 -
-
Tax Rate 337.05% 26.58% 60.19% 46.99% 42.99% 27.51% 28.68% -
Total Cost 9,647,714 7,986,685 9,627,744 7,245,223 6,828,409 6,405,422 6,533,630 6.70%
-
Net Worth 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5.64%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 111,759 50,361 51,322 45,292 43,573 87,436 42,503 17.46%
Div Payout % 0.00% 5.73% 0.00% 42.77% 76.50% 20.35% 21.29% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5.64%
NOSH 4,923,591 4,949,716 4,890,670 4,483,912 4,207,500 4,415,192 4,392,944 1.91%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -3.36% 10.52% 2.76% 4.83% 5.00% 10.24% 6.84% -
ROE -2.82% 11.03% -1.11% 1.83% 1.08% 6.76% 3.27% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 170.28 180.33 202.46 169.78 170.84 161.62 159.64 1.08%
EPS -4.36 17.76 -1.50 2.36 1.35 9.73 4.54 -
DPS 2.04 1.02 1.05 1.01 1.04 2.00 0.97 13.17%
NAPS 1.5478 1.609 1.3524 1.2882 1.2505 1.4395 1.3887 1.82%
Adjusted Per Share Value based on latest NOSH - 4,483,912
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 159.59 152.62 169.30 130.17 122.90 122.01 119.91 4.87%
EPS -4.09 15.03 -1.25 1.81 0.97 7.35 3.41 -
DPS 1.91 0.86 0.88 0.77 0.75 1.50 0.73 17.36%
NAPS 1.4506 1.3617 1.1309 0.9876 0.8996 1.0867 1.0431 5.64%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.325 0.415 0.51 0.54 0.64 1.04 1.08 -
P/RPS 0.19 0.23 0.25 0.32 0.37 0.64 0.68 -19.12%
P/EPS -7.45 2.34 -34.11 22.87 47.27 10.69 23.76 -
EY -13.43 42.78 -2.93 4.37 2.12 9.36 4.21 -
DY 6.27 2.45 2.06 1.87 1.62 1.92 0.90 38.15%
P/NAPS 0.21 0.26 0.38 0.42 0.51 0.72 0.78 -19.62%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 29/12/15 30/12/14 30/12/13 27/12/12 29/12/11 30/12/10 -
Price 0.335 0.385 0.395 0.60 0.56 0.95 1.11 -
P/RPS 0.20 0.21 0.20 0.35 0.33 0.59 0.70 -18.82%
P/EPS -7.67 2.17 -26.42 25.41 41.36 9.76 24.42 -
EY -13.03 46.12 -3.79 3.94 2.42 10.24 4.09 -
DY 6.09 2.64 2.66 1.68 1.85 2.11 0.87 38.26%
P/NAPS 0.22 0.24 0.29 0.47 0.45 0.66 0.80 -19.34%

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