[BJCORP] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 153.77%
YoY- 196.05%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 10,041,293 10,106,881 9,598,510 10,269,280 9,635,592 9,437,638 9,156,694 6.34%
PBT 673,820 1,020,608 -25,710 407,956 273,172 375,822 399,336 41.77%
Tax -246,304 -218,614 -213,306 -243,484 -257,136 -238,866 -238,788 2.08%
NP 427,516 801,993 -239,016 164,472 16,036 136,956 160,548 92.23%
-
NP to SH 446,188 792,038 -201,098 63,068 -117,298 -50,620 -82,440 -
-
Tax Rate 36.55% 21.42% - 59.68% 94.13% 63.56% 59.80% -
Total Cost 9,613,777 9,304,888 9,837,526 10,104,808 9,619,556 9,300,682 8,996,146 4.53%
-
Net Worth 6,414,387 6,452,902 5,892,246 5,918,721 6,199,581 6,257,094 6,274,767 1.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 87,612 - - 321,621 - - - -
Div Payout % 19.64% - - 509.96% - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 6,414,387 6,452,902 5,892,246 5,918,721 6,199,581 6,257,094 6,274,767 1.47%
NOSH 5,962,550 5,962,550 5,962,550 5,962,550 5,962,550 5,962,550 5,962,550 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.26% 7.94% -2.49% 1.60% 0.17% 1.45% 1.75% -
ROE 6.96% 12.27% -3.41% 1.07% -1.89% -0.81% -1.31% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 171.92 175.76 172.46 183.92 172.57 169.02 162.67 3.75%
EPS 7.85 14.07 -3.60 1.12 -2.09 -0.89 -1.46 -
DPS 1.50 0.00 0.00 5.76 0.00 0.00 0.00 -
NAPS 1.0982 1.1222 1.0587 1.06 1.1103 1.1206 1.1147 -0.99%
Adjusted Per Share Value based on latest NOSH - 5,962,550
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 171.69 172.81 164.12 175.59 164.75 161.37 156.56 6.34%
EPS 7.63 13.54 -3.44 1.08 -2.01 -0.87 -1.41 -
DPS 1.50 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.0968 1.1033 1.0075 1.012 1.06 1.0699 1.0729 1.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.31 0.30 0.29 0.295 0.30 0.305 0.30 -
P/RPS 0.18 0.17 0.17 0.16 0.17 0.18 0.18 0.00%
P/EPS 4.06 2.18 -8.03 26.12 -14.28 -33.64 -20.48 -
EY 24.64 45.91 -12.46 3.83 -7.00 -2.97 -4.88 -
DY 4.84 0.00 0.00 19.53 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.28 0.27 0.27 0.27 2.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.32 0.29 0.29 0.30 0.295 0.28 0.31 -
P/RPS 0.19 0.16 0.17 0.16 0.17 0.17 0.19 0.00%
P/EPS 4.19 2.11 -8.03 26.56 -14.04 -30.89 -21.17 -
EY 23.87 47.50 -12.46 3.77 -7.12 -3.24 -4.72 -
DY 4.69 0.00 0.00 19.20 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.27 0.28 0.27 0.25 0.28 2.36%

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