[BJCORP] QoQ Cumulative 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- 113.44%
YoY- 196.05%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative 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 7,580,161 4,799,255 2,567,320 9,635,592 7,078,229 4,578,347 68.88%
PBT 673,820 765,456 -12,855 101,989 273,172 281,867 199,668 125.15%
Tax -246,304 -163,961 -106,653 -60,871 -257,136 -179,150 -119,394 62.12%
NP 427,516 601,495 -119,508 41,118 16,036 102,717 80,274 205.27%
-
NP to SH 446,188 594,029 -100,549 15,767 -117,298 -37,965 -41,220 -
-
Tax Rate 36.55% 21.42% - 59.68% 94.13% 63.56% 59.80% -
Total Cost 9,613,777 6,978,666 4,918,763 2,526,202 9,619,556 6,975,512 4,498,073 66.00%
-
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 - - 80,405 - - - -
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% 9.21% -1.71% 0.27% -1.89% -0.61% -0.66% -
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 171.92 131.82 86.23 45.98 172.57 126.77 81.33 64.78%
EPS 7.85 10.55 -1.80 0.28 -2.09 -0.67 -0.73 -
DPS 1.50 0.00 0.00 1.44 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 168.41 127.13 80.49 43.06 161.60 118.71 76.79 68.88%
EPS 7.48 9.96 -1.69 0.26 -1.97 -0.64 -0.69 -
DPS 1.47 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 1.0758 1.0822 0.9882 0.9926 1.0398 1.0494 1.0524 1.47%
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 0.23 0.34 0.64 0.17 0.24 0.37 -38.17%
P/EPS 4.06 2.90 -16.05 104.47 -14.28 -44.86 -40.97 -
EY 24.64 34.44 -6.23 0.96 -7.00 -2.23 -2.44 -
DY 4.84 0.00 0.00 4.88 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 0.22 0.34 0.65 0.17 0.22 0.38 -37.03%
P/EPS 4.19 2.81 -16.05 106.24 -14.04 -41.18 -42.33 -
EY 23.87 35.62 -6.23 0.94 -7.12 -2.43 -2.36 -
DY 4.69 0.00 0.00 4.80 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