[BJCORP] QoQ TTM Result on 30-Apr-2016 [#4]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

QoQ- -116.31%

YoY- -120.27%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
TTM Result
Revenue	9,386,879	9,333,803	9,133,425	9,044,834	8,883,496	8,925,746	9,244,664	1.01%
YoY %	0.57%	2.19%	0.98%	1.82%	-0.47%	-3.45%	-	-
Horiz. %	101.54%	100.96%	98.80%	97.84%	96.09%	96.55%	100.00%	-
PBT	97,857	132,425	12,873	125,100	268,168	1,278,949	1,417,968	-83.03%
YoY %	-26.10%	928.70%	-89.71%	-53.35%	-79.03%	-9.80%	-	-
Horiz. %	6.90%	9.34%	0.91%	8.82%	18.91%	90.20%	100.00%	-
Tax	-416,334	-446,336	-449,568	-413,150	-338,130	-339,888	-347,974	12.64%
YoY %	6.72%	0.72%	-8.81%	-22.19%	0.52%	2.32%	-	-
Horiz. %	119.65%	128.27%	129.20%	118.73%	97.17%	97.68%	100.00%	-
NP	-318,477	-313,911	-436,695	-288,050	-69,962	939,061	1,069,994	-
YoY %	-1.45%	28.12%	-51.60%	-311.72%	-107.45%	-12.24%	-	-
Horiz. %	-29.76%	-29.34%	-40.81%	-26.92%	-6.54%	87.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-232,195	-239,261	-293,508	-174,698	-80,762	878,826	909,646	-
YoY %	2.95%	18.48%	-68.01%	-116.31%	-109.19%	-3.39%	-	-
Horiz. %	-25.53%	-26.30%	-32.27%	-19.21%	-8.88%	96.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	425.45%	337.05%	3,492.33%	330.26%	126.09%	26.58%	24.54%	-
YoY %	26.23%	-90.35%	957.45%	161.92%	374.38%	8.31%	-	-
Horiz. %	1,733.70%	1,373.47%	14,231.17%	1,345.80%	513.81%	108.31%	100.00%	-
Total Cost	9,705,356	9,647,714	9,570,120	9,332,884	8,953,458	7,986,685	8,174,670	12.06%
YoY %	0.60%	0.81%	2.54%	4.24%	12.10%	-2.30%	-	-
Horiz. %	118.72%	118.02%	117.07%	114.17%	109.53%	97.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,108,154	8,484,150	8,530,283	7,693,278	6,772,670	7,964,093	7,539,274	-3.83%
YoY %	-16.22%	-0.54%	10.88%	13.59%	-14.96%	5.63%	-	-
Horiz. %	94.28%	112.53%	113.14%	102.04%	89.83%	105.63%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	111,759	111,759	111,759	111,759	50,361	50,361	50,361	69.72%
YoY %	0.00%	0.00%	0.00%	121.92%	0.00%	0.00%	-	-
Horiz. %	221.92%	221.92%	221.92%	221.92%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	5.73%	5.54%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.43%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	103.43%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	7,108,154	8,484,150	8,530,283	7,693,278	6,772,670	7,964,093	7,539,274	-3.83%
YoY %	-16.22%	-0.54%	10.88%	13.59%	-14.96%	5.63%	-	-
Horiz. %	94.28%	112.53%	113.14%	102.04%	89.83%	105.63%	100.00%	-
NOSH	4,923,591	4,923,591	5,646,576	5,174,039	4,275,675	4,949,716	4,717,058	2.88%
YoY %	0.00%	-12.80%	9.13%	21.01%	-13.62%	4.93%	-	-
Horiz. %	104.38%	104.38%	119.71%	109.69%	90.64%	104.93%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	-3.39%	-3.36%	-4.78%	-3.18%	-0.79%	10.52%	11.57%	-
YoY %	-0.89%	29.71%	-50.31%	-302.53%	-107.51%	-9.08%	-	-
Horiz. %	-29.30%	-29.04%	-41.31%	-27.48%	-6.83%	90.92%	100.00%	-
ROE	-3.27%	-2.82%	-3.44%	-2.27%	-1.19%	11.03%	12.07%	-
YoY %	-15.96%	18.02%	-51.54%	-90.76%	-110.79%	-8.62%	-	-
Horiz. %	-27.09%	-23.36%	-28.50%	-18.81%	-9.86%	91.38%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	200.35	170.28	161.75	174.81	207.77	180.33	195.98	1.47%
YoY %	17.66%	5.27%	-7.47%	-15.86%	15.22%	-7.99%	-	-
Horiz. %	102.23%	86.89%	82.53%	89.20%	106.02%	92.01%	100.00%	-
EPS	-4.96	-4.36	-5.20	-3.38	-1.89	17.76	19.28	-
YoY %	-13.76%	16.15%	-53.85%	-78.84%	-110.64%	-7.88%	-	-
Horiz. %	-25.73%	-22.61%	-26.97%	-17.53%	-9.80%	92.12%	100.00%	-
DPS	2.39	2.04	1.98	2.16	1.18	1.02	1.07	70.45%
YoY %	17.16%	3.03%	-8.33%	83.05%	15.69%	-4.67%	-	-
Horiz. %	223.36%	190.65%	185.05%	201.87%	110.28%	95.33%	100.00%	-
NAPS	1.5171	1.5478	1.5107	1.4869	1.584	1.609	1.5983	-3.40%
YoY %	-1.98%	2.46%	1.60%	-6.13%	-1.55%	0.67%	-	-
Horiz. %	94.92%	96.84%	94.52%	93.03%	99.11%	100.67%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,174,039
RPS	157.43	156.54	153.18	151.69	148.99	149.70	155.05	1.01%
YoY %	0.57%	2.19%	0.98%	1.81%	-0.47%	-3.45%	-	-
Horiz. %	101.53%	100.96%	98.79%	97.83%	96.09%	96.55%	100.00%	-
EPS	-3.89	-4.01	-4.92	-2.93	-1.35	14.74	15.26	-
YoY %	2.99%	18.50%	-67.92%	-117.04%	-109.16%	-3.41%	-	-
Horiz. %	-25.49%	-26.28%	-32.24%	-19.20%	-8.85%	96.59%	100.00%	-
DPS	1.87	1.87	1.87	1.87	0.84	0.84	0.84	70.08%
YoY %	0.00%	0.00%	0.00%	122.62%	0.00%	0.00%	-	-
Horiz. %	222.62%	222.62%	222.62%	222.62%	100.00%	100.00%	100.00%	-
NAPS	1.1921	1.4229	1.4306	1.2903	1.1359	1.3357	1.2644	-3.83%
YoY %	-16.22%	-0.54%	10.87%	13.59%	-14.96%	5.64%	-	-
Horiz. %	94.28%	112.54%	113.14%	102.05%	89.84%	105.64%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	0.38	0.325	0.35	0.385	0.365	0.415	0.39	-
P/RPS	0.19	0.19	0.22	0.22	0.18	0.23	0.20	-3.34%
YoY %	0.00%	-13.64%	0.00%	22.22%	-21.74%	15.00%	-	-
Horiz. %	95.00%	95.00%	110.00%	110.00%	90.00%	115.00%	100.00%	-
P/EPS	-7.67	-7.45	-6.73	-11.40	-19.32	2.34	2.02	-
YoY %	-2.95%	-10.70%	40.96%	40.99%	-925.64%	15.84%	-	-
Horiz. %	-379.70%	-368.81%	-333.17%	-564.36%	-956.44%	115.84%	100.00%	-
EY	-13.04	-13.43	-14.85	-8.77	-5.17	42.78	49.45	-
YoY %	2.90%	9.56%	-69.33%	-69.63%	-112.09%	-13.49%	-	-
Horiz. %	-26.37%	-27.16%	-30.03%	-17.74%	-10.46%	86.51%	100.00%	-
DY	6.28	6.27	5.65	5.61	3.23	2.45	2.74	73.39%
YoY %	0.16%	10.97%	0.71%	73.68%	31.84%	-10.58%	-	-
Horiz. %	229.20%	228.83%	206.20%	204.74%	117.88%	89.42%	100.00%	-
P/NAPS	0.25	0.21	0.23	0.26	0.23	0.26	0.24	2.74%
YoY %	19.05%	-8.70%	-11.54%	13.04%	-11.54%	8.33%	-	-
Horiz. %	104.17%	87.50%	95.83%	108.33%	95.83%	108.33%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	30/03/17	29/12/16	30/09/16	29/06/16	29/03/16	29/12/15	29/09/15	-
Price	0.39	0.335	0.335	0.36	0.405	0.385	0.36	-
P/RPS	0.19	0.20	0.21	0.21	0.19	0.21	0.18	3.65%
YoY %	-5.00%	-4.76%	0.00%	10.53%	-9.52%	16.67%	-	-
Horiz. %	105.56%	111.11%	116.67%	116.67%	105.56%	116.67%	100.00%	-
P/EPS	-7.87	-7.67	-6.44	-10.66	-21.44	2.17	1.87	-
YoY %	-2.61%	-19.10%	39.59%	50.28%	-1,088.02%	16.04%	-	-
Horiz. %	-420.86%	-410.16%	-344.39%	-570.05%	-1,146.52%	116.04%	100.00%	-
EY	-12.71	-13.03	-15.52	-9.38	-4.66	46.12	53.57	-
YoY %	2.46%	16.04%	-65.46%	-101.29%	-110.10%	-13.91%	-	-
Horiz. %	-23.73%	-24.32%	-28.97%	-17.51%	-8.70%	86.09%	100.00%	-
DY	6.12	6.09	5.91	6.00	2.91	2.64	2.97	61.57%
YoY %	0.49%	3.05%	-1.50%	106.19%	10.23%	-11.11%	-	-
Horiz. %	206.06%	205.05%	198.99%	202.02%	97.98%	88.89%	100.00%	-
P/NAPS	0.26	0.22	0.22	0.24	0.26	0.24	0.23	8.47%
YoY %	18.18%	0.00%	-8.33%	-7.69%	8.33%	4.35%	-	-
Horiz. %	113.04%	95.65%	95.65%	104.35%	113.04%	104.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos