[BJCORP] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 369.66%
YoY- 1162.63%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 8,785,898 8,543,268 9,514,106 9,695,412 10,122,160 9,940,120 8,729,027 0.43%
PBT 945,544 735,340 1,388,189 2,343,280 1,256,512 801,200 523,866 48.08%
Tax -360,770 -309,700 -359,477 -407,994 -435,428 -426,672 -395,967 -6.00%
NP 584,774 425,640 1,028,712 1,935,285 821,084 374,528 127,899 174.71%
-
NP to SH 356,782 224,532 831,667 1,515,690 322,720 33,128 -148,920 -
-
Tax Rate 38.15% 42.12% 25.90% 17.41% 34.65% 53.25% 75.59% -
Total Cost 8,201,124 8,117,628 8,485,394 7,760,126 9,301,076 9,565,592 8,601,128 -3.11%
-
Net Worth 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 4,508,858 6,944,935 8.21%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 49,217 - - - 55,702 -
Div Payout % - - 5.92% - - - 0.00% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 4,508,858 6,944,935 8.21%
NOSH 4,860,790 4,717,058 4,921,730 4,961,885 4,788,130 3,450,833 5,570,208 -8.65%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.66% 4.98% 10.81% 19.96% 8.11% 3.77% 1.47% -
ROE 4.56% 2.98% 10.71% 18.26% 4.98% 0.73% -2.14% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 180.75 181.11 193.31 195.40 211.40 288.05 156.71 9.95%
EPS 7.34 4.76 16.91 30.55 6.74 0.96 -2.65 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.609 1.5983 1.5771 1.673 1.3524 1.3066 1.2468 18.47%
Adjusted Per Share Value based on latest NOSH - 4,966,435
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 147.35 143.28 159.56 162.61 169.76 166.71 146.40 0.43%
EPS 5.98 3.77 13.95 25.42 5.41 0.56 -2.50 -
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.93 -
NAPS 1.3117 1.2644 1.3018 1.3922 1.086 0.7562 1.1648 8.21%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.415 0.39 0.435 0.405 0.51 0.505 0.50 -
P/RPS 0.23 0.22 0.23 0.21 0.24 0.18 0.32 -19.71%
P/EPS 5.65 8.19 2.57 1.33 7.57 52.60 -18.70 -
EY 17.69 12.21 38.85 75.42 13.22 1.90 -5.35 -
DY 0.00 0.00 2.30 0.00 0.00 0.00 2.00 -
P/NAPS 0.26 0.24 0.28 0.24 0.38 0.39 0.40 -24.90%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 -
Price 0.385 0.36 0.41 0.44 0.395 0.585 0.525 -
P/RPS 0.21 0.20 0.21 0.23 0.19 0.20 0.34 -27.41%
P/EPS 5.25 7.56 2.43 1.44 5.86 60.94 -19.64 -
EY 19.06 13.22 41.21 69.42 17.06 1.64 -5.09 -
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.90 -
P/NAPS 0.24 0.23 0.26 0.26 0.29 0.45 0.42 -31.06%

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