[BJCORP] YoY TTM Result on 31-Oct-2017 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -202.53%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 7,792,804 4,132,425 8,415,578 8,840,597 9,333,803 8,925,746 9,901,490 -4.52%
PBT 180,535 193,449 156,747 54,864 132,425 1,278,949 687,696 -22.79%
Tax -218,517 -139,938 -273,951 -240,700 -446,336 -339,888 -413,950 -11.62%
NP -37,982 53,511 -117,204 -185,836 -313,911 939,061 273,746 -
-
NP to SH -201,950 -35,983 -223,675 -163,257 -239,261 878,826 -73,121 21.71%
-
Tax Rate 121.04% 72.34% 174.77% 438.72% 337.05% 26.58% 60.19% -
Total Cost 7,830,786 4,078,914 8,532,782 9,026,433 9,647,714 7,986,685 9,627,744 -3.91%
-
Net Worth 7,113,641 0 7,271,143 7,638,850 8,484,150 7,964,093 6,614,142 1.41%
Dividend
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - 111,759 50,361 51,322 -
Div Payout % - - - - 0.00% 5.73% 0.00% -
Equity
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 7,113,641 0 7,271,143 7,638,850 8,484,150 7,964,093 6,614,142 1.41%
NOSH 5,214,924 5,621,728 4,923,591 4,923,591 4,923,591 4,949,716 4,890,670 1.24%
Ratio Analysis
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -0.49% 1.29% -1.39% -2.10% -3.36% 10.52% 2.76% -
ROE -2.84% 0.00% -3.08% -2.14% -2.82% 11.03% -1.11% -
Per Share
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 131.80 73.51 149.70 157.21 170.28 180.33 202.46 -7.96%
EPS -3.42 -0.64 -3.98 -2.90 -4.36 17.76 -1.50 17.28%
DPS 0.00 0.00 0.00 0.00 2.04 1.02 1.05 -
NAPS 1.2031 0.00 1.2934 1.3584 1.5478 1.609 1.3524 -2.23%
Adjusted Per Share Value based on latest NOSH - 4,923,591
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 133.24 70.66 143.89 151.16 159.59 152.62 169.30 -4.52%
EPS -3.45 -0.62 -3.82 -2.79 -4.09 15.03 -1.25 21.69%
DPS 0.00 0.00 0.00 0.00 1.91 0.86 0.88 -
NAPS 1.2163 0.00 1.2432 1.3061 1.4506 1.3617 1.1309 1.41%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.25 0.285 0.28 0.335 0.325 0.415 0.51 -
P/RPS 0.19 0.39 0.19 0.21 0.19 0.23 0.25 -5.16%
P/EPS -7.32 -44.53 -7.04 -11.54 -7.45 2.34 -34.11 -25.74%
EY -13.66 -2.25 -14.21 -8.67 -13.43 42.78 -2.93 34.68%
DY 0.00 0.00 0.00 0.00 6.27 2.45 2.06 -
P/NAPS 0.21 0.00 0.22 0.25 0.21 0.26 0.38 -10.83%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 26/02/20 - 27/12/18 28/12/17 29/12/16 29/12/15 30/12/14 -
Price 0.235 0.00 0.28 0.35 0.335 0.385 0.395 -
P/RPS 0.18 0.00 0.19 0.22 0.20 0.21 0.20 -2.01%
P/EPS -6.88 0.00 -7.04 -12.06 -7.67 2.17 -26.42 -22.91%
EY -14.53 0.00 -14.21 -8.29 -13.03 46.12 -3.79 29.68%
DY 0.00 0.00 0.00 0.00 6.09 2.64 2.66 -
P/NAPS 0.20 0.00 0.22 0.26 0.22 0.24 0.29 -6.93%

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