[BJCORP] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -26.71%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 7,148,018 7,188,121 7,119,223 7,102,869 7,165,705 7,135,930 7,157,676 -0.08%
PBT 592,623 631,004 629,838 855,026 954,840 1,007,692 1,026,869 -30.56%
Tax -285,589 -271,292 -290,186 -269,082 -256,976 -277,184 -242,353 11.50%
NP 307,034 359,712 339,652 585,944 697,864 730,508 784,516 -46.34%
-
NP to SH 42,711 56,962 59,725 302,288 412,436 429,621 493,203 -80.28%
-
Tax Rate 48.19% 42.99% 46.07% 31.47% 26.91% 27.51% 23.60% -
Total Cost 6,840,984 6,828,409 6,779,571 6,516,925 6,467,841 6,405,422 6,373,160 4.81%
-
Net Worth 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 -65.26%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 43,573 43,573 43,573 43,573 87,436 87,436 87,436 -37.01%
Div Payout % 102.02% 76.50% 72.96% 14.41% 21.20% 20.35% 17.73% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 -65.26%
NOSH 1,028,999 4,207,500 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 -61.70%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.30% 5.00% 4.77% 8.25% 9.74% 10.24% 10.96% -
ROE 3.30% 1.08% 1.07% 5.55% 6.54% 6.76% 7.75% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 694.66 170.84 160.06 163.01 164.14 161.62 163.74 160.92%
EPS 4.15 1.35 1.34 6.94 9.45 9.73 11.28 -48.49%
DPS 4.23 1.04 0.98 1.00 2.00 2.00 2.00 64.39%
NAPS 1.2564 1.2505 1.2599 1.2502 1.4447 1.4395 1.4554 -9.29%
Adjusted Per Share Value based on latest NOSH - 4,357,333
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 122.22 122.90 121.73 121.45 122.52 122.01 122.38 -0.08%
EPS 0.73 0.97 1.02 5.17 7.05 7.35 8.43 -80.28%
DPS 0.75 0.75 0.75 0.75 1.50 1.50 1.50 -36.87%
NAPS 0.2211 0.8996 0.9582 0.9314 1.0784 1.0867 1.0878 -65.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.535 0.64 0.73 0.80 0.95 1.04 1.19 -
P/RPS 0.08 0.37 0.46 0.49 0.58 0.64 0.73 -76.94%
P/EPS 12.89 47.27 54.37 11.53 10.06 10.69 10.55 14.21%
EY 7.76 2.12 1.84 8.67 9.94 9.36 9.48 -12.44%
DY 7.92 1.62 1.34 1.25 2.11 1.92 1.68 179.83%
P/NAPS 0.43 0.51 0.58 0.64 0.66 0.72 0.82 -34.84%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 -
Price 0.515 0.56 0.64 0.78 0.93 0.95 0.96 -
P/RPS 0.07 0.33 0.40 0.48 0.57 0.59 0.59 -75.69%
P/EPS 12.41 41.36 47.66 11.24 9.84 9.76 8.51 28.44%
EY 8.06 2.42 2.10 8.89 10.16 10.24 11.75 -22.13%
DY 8.22 1.85 1.53 1.28 2.15 2.11 2.08 148.92%
P/NAPS 0.41 0.45 0.51 0.62 0.64 0.66 0.66 -27.09%

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