[BJCORP] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -41.15%
YoY- 408.48%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 9,700,026 10,041,293 10,137,524 9,856,500 9,959,722 9,635,592 9,425,024 1.93%
PBT 470,253 673,820 756,761 60,649 267,574 273,172 265,148 46.36%
Tax -236,690 -246,304 -241,947 -244,395 -248,417 -257,136 -210,308 8.17%
NP 233,563 427,516 514,814 -183,746 19,157 16,036 54,840 162.05%
-
NP to SH 262,568 446,188 514,696 -176,627 -85,116 -117,298 10,664 741.42%
-
Tax Rate 50.33% 36.55% 31.97% 402.97% 92.84% 94.13% 79.32% -
Total Cost 9,466,463 9,613,777 9,622,710 10,040,246 9,940,565 9,619,556 9,370,184 0.68%
-
Net Worth 6,063,178 6,414,387 6,452,902 5,892,246 5,918,721 6,199,581 6,257,094 -2.07%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 80,405 80,405 80,405 80,405 - - -
Div Payout % - 18.02% 15.62% 0.00% 0.00% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 6,063,178 6,414,387 6,452,902 5,892,246 5,918,721 6,199,581 6,257,094 -2.07%
NOSH 5,848,536 5,962,550 5,962,550 5,962,550 5,962,550 5,962,550 5,962,550 -1.27%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.41% 4.26% 5.08% -1.86% 0.19% 0.17% 0.58% -
ROE 4.33% 6.96% 7.98% -3.00% -1.44% -1.89% 0.17% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 165.85 171.92 176.30 177.10 178.37 172.57 168.80 -1.16%
EPS 4.49 7.64 8.95 -3.17 -1.52 -2.10 0.19 718.76%
DPS 0.00 1.38 1.40 1.44 1.44 0.00 0.00 -
NAPS 1.0367 1.0982 1.1222 1.0587 1.06 1.1103 1.1206 -5.04%
Adjusted Per Share Value based on latest NOSH - 5,848,536
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 165.85 171.69 173.33 168.53 170.29 164.75 161.15 1.92%
EPS 4.49 7.63 8.80 -3.02 -1.46 -2.01 0.18 748.73%
DPS 0.00 1.37 1.37 1.37 1.37 0.00 0.00 -
NAPS 1.0367 1.0968 1.1033 1.0075 1.012 1.06 1.0699 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.32 0.31 0.30 0.29 0.295 0.30 0.305 -
P/RPS 0.19 0.18 0.17 0.16 0.17 0.17 0.18 3.66%
P/EPS 7.13 4.06 3.35 -9.14 -19.35 -14.28 159.70 -87.34%
EY 14.03 24.64 29.84 -10.94 -5.17 -7.00 0.63 687.08%
DY 0.00 4.44 4.66 4.97 4.88 0.00 0.00 -
P/NAPS 0.31 0.28 0.27 0.27 0.28 0.27 0.27 9.61%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 31/05/24 28/02/24 29/11/23 29/08/23 30/05/23 -
Price 0.305 0.32 0.29 0.29 0.30 0.295 0.28 -
P/RPS 0.18 0.19 0.16 0.16 0.17 0.17 0.17 3.87%
P/EPS 6.79 4.19 3.24 -9.14 -19.68 -14.04 146.61 -87.03%
EY 14.72 23.87 30.87 -10.94 -5.08 -7.12 0.68 672.38%
DY 0.00 4.30 4.82 4.97 4.80 0.00 0.00 -
P/NAPS 0.29 0.29 0.26 0.27 0.28 0.27 0.25 10.37%

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