[BJCORP] YoY TTM Result on 31-Oct-2014 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 64.43%
YoY- -169.06%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 8,840,597 9,333,803 8,925,746 9,901,490 7,612,872 7,188,121 7,135,930 3.63%
PBT 54,864 132,425 1,278,949 687,696 693,598 631,004 1,007,692 -38.40%
Tax -240,700 -446,336 -339,888 -413,950 -325,949 -271,292 -277,184 -2.32%
NP -185,836 -313,911 939,061 273,746 367,649 359,712 730,508 -
-
NP to SH -163,257 -239,261 878,826 -73,121 105,887 56,962 429,621 -
-
Tax Rate 438.72% 337.05% 26.58% 60.19% 46.99% 42.99% 27.51% -
Total Cost 9,026,433 9,647,714 7,986,685 9,627,744 7,245,223 6,828,409 6,405,422 5.87%
-
Net Worth 7,638,850 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 3.10%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - 111,759 50,361 51,322 45,292 43,573 87,436 -
Div Payout % - 0.00% 5.73% 0.00% 42.77% 76.50% 20.35% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 7,638,850 8,484,150 7,964,093 6,614,142 5,776,176 5,261,478 6,355,669 3.10%
NOSH 4,923,591 4,923,591 4,949,716 4,890,670 4,483,912 4,207,500 4,415,192 1.83%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -2.10% -3.36% 10.52% 2.76% 4.83% 5.00% 10.24% -
ROE -2.14% -2.82% 11.03% -1.11% 1.83% 1.08% 6.76% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 157.21 170.28 180.33 202.46 169.78 170.84 161.62 -0.45%
EPS -2.90 -4.36 17.76 -1.50 2.36 1.35 9.73 -
DPS 0.00 2.04 1.02 1.05 1.01 1.04 2.00 -
NAPS 1.3584 1.5478 1.609 1.3524 1.2882 1.2505 1.4395 -0.96%
Adjusted Per Share Value based on latest NOSH - 4,890,670
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 148.27 156.54 149.70 166.06 127.68 120.55 119.68 3.63%
EPS -2.74 -4.01 14.74 -1.23 1.78 0.96 7.21 -
DPS 0.00 1.87 0.84 0.86 0.76 0.73 1.47 -
NAPS 1.2811 1.4229 1.3357 1.1093 0.9687 0.8824 1.0659 3.10%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.335 0.325 0.415 0.51 0.54 0.64 1.04 -
P/RPS 0.21 0.19 0.23 0.25 0.32 0.37 0.64 -16.93%
P/EPS -11.54 -7.45 2.34 -34.11 22.87 47.27 10.69 -
EY -8.67 -13.43 42.78 -2.93 4.37 2.12 9.36 -
DY 0.00 6.27 2.45 2.06 1.87 1.62 1.92 -
P/NAPS 0.25 0.21 0.26 0.38 0.42 0.51 0.72 -16.14%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 28/12/17 29/12/16 29/12/15 30/12/14 30/12/13 27/12/12 29/12/11 -
Price 0.35 0.335 0.385 0.395 0.60 0.56 0.95 -
P/RPS 0.22 0.20 0.21 0.20 0.35 0.33 0.59 -15.14%
P/EPS -12.06 -7.67 2.17 -26.42 25.41 41.36 9.76 -
EY -8.29 -13.03 46.12 -3.79 3.94 2.42 10.24 -
DY 0.00 6.09 2.64 2.66 1.68 1.85 2.11 -
P/NAPS 0.26 0.22 0.24 0.29 0.47 0.45 0.66 -14.36%

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