[BJCORP] QoQ TTM Result on 31-Jan-2012 [#3]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Mar-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jan-2012 [#3]

Profit Trend

QoQ- -4.0%

YoY- 6.21%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
TTM Result
Revenue	7,188,121	7,119,223	7,102,869	7,165,705	7,135,930	7,157,676	7,114,486	0.68%
YoY %	0.97%	0.23%	-0.88%	0.42%	-0.30%	0.61%	-	-
Horiz. %	101.04%	100.07%	99.84%	100.72%	100.30%	100.61%	100.00%	-
PBT	631,004	629,838	855,026	954,840	1,007,692	1,026,869	874,255	-19.45%
YoY %	0.19%	-26.34%	-10.45%	-5.24%	-1.87%	17.46%	-	-
Horiz. %	72.18%	72.04%	97.80%	109.22%	115.26%	117.46%	100.00%	-
Tax	-271,292	-290,186	-269,082	-256,976	-277,184	-242,353	-245,426	6.87%
YoY %	6.51%	-7.84%	-4.71%	7.29%	-14.37%	1.25%	-	-
Horiz. %	110.54%	118.24%	109.64%	104.71%	112.94%	98.75%	100.00%	-
NP	359,712	339,652	585,944	697,864	730,508	784,516	628,829	-30.97%
YoY %	5.91%	-42.03%	-16.04%	-4.47%	-6.88%	24.76%	-	-
Horiz. %	57.20%	54.01%	93.18%	110.98%	116.17%	124.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,962	59,725	302,288	412,436	429,621	493,203	348,081	-69.91%
YoY %	-4.63%	-80.24%	-26.71%	-4.00%	-12.89%	41.69%	-	-
Horiz. %	16.36%	17.16%	86.84%	118.49%	123.43%	141.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.99%	46.07%	31.47%	26.91%	27.51%	23.60%	28.07%	-
YoY %	-6.69%	46.39%	16.95%	-2.18%	16.57%	-15.92%	-	-
Horiz. %	153.15%	164.13%	112.11%	95.87%	98.00%	84.08%	100.00%	-
Total Cost	6,828,409	6,779,571	6,516,925	6,467,841	6,405,422	6,373,160	6,485,657	3.47%
YoY %	0.72%	4.03%	0.76%	0.97%	0.51%	-1.73%	-	-
Horiz. %	105.28%	104.53%	100.48%	99.73%	98.76%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,261,478	5,603,955	5,447,538	6,307,147	6,355,669	6,362,025	6,089,063	-9.23%
YoY %	-6.11%	2.87%	-13.63%	-0.76%	-0.10%	4.48%	-	-
Horiz. %	86.41%	92.03%	89.46%	103.58%	104.38%	104.48%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	43,573	43,573	43,573	87,436	87,436	87,436	87,436	-37.01%
YoY %	0.00%	0.00%	-50.17%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.83%	49.83%	49.83%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	76.50%	72.96%	14.41%	21.20%	20.35%	17.73%	25.12%	-
YoY %	4.85%	406.32%	-32.03%	4.18%	14.78%	-29.42%	-	-
Horiz. %	304.54%	290.45%	57.36%	84.39%	81.01%	70.58%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	5,261,478	5,603,955	5,447,538	6,307,147	6,355,669	6,362,025	6,089,063	-9.23%
YoY %	-6.11%	2.87%	-13.63%	-0.76%	-0.10%	4.48%	-	-
Horiz. %	86.41%	92.03%	89.46%	103.58%	104.38%	104.48%	100.00%	-
NOSH	4,207,500	4,447,936	4,357,333	4,365,714	4,415,192	4,371,324	4,371,814	-2.51%
YoY %	-5.41%	2.08%	-0.19%	-1.12%	1.00%	-0.01%	-	-
Horiz. %	96.24%	101.74%	99.67%	99.86%	100.99%	99.99%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	5.00%	4.77%	8.25%	9.74%	10.24%	10.96%	8.84%	-
YoY %	4.82%	-42.18%	-15.30%	-4.88%	-6.57%	23.98%	-	-
Horiz. %	56.56%	53.96%	93.33%	110.18%	115.84%	123.98%	100.00%	-
ROE	1.08%	1.07%	5.55%	6.54%	6.76%	7.75%	5.72%	-
YoY %	0.93%	-80.72%	-15.14%	-3.25%	-12.77%	35.49%	-	-
Horiz. %	18.88%	18.71%	97.03%	114.34%	118.18%	135.49%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	170.84	160.06	163.01	164.14	161.62	163.74	162.74	3.27%
YoY %	6.73%	-1.81%	-0.69%	1.56%	-1.29%	0.61%	-	-
Horiz. %	104.98%	98.35%	100.17%	100.86%	99.31%	100.61%	100.00%	-
EPS	1.35	1.34	6.94	9.45	9.73	11.28	7.96	-69.19%
YoY %	0.75%	-80.69%	-26.56%	-2.88%	-13.74%	41.71%	-	-
Horiz. %	16.96%	16.83%	87.19%	118.72%	122.24%	141.71%	100.00%	-
DPS	1.04	0.98	1.00	2.00	2.00	2.00	2.00	-35.20%
YoY %	6.12%	-2.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.00%	49.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2505	1.2599	1.2502	1.4447	1.4395	1.4554	1.3928	-6.90%
YoY %	-0.75%	0.78%	-13.46%	0.36%	-1.09%	4.49%	-	-
Horiz. %	89.78%	90.46%	89.76%	103.73%	103.35%	104.49%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 4,365,714
RPS	122.90	121.73	121.45	122.52	122.01	122.38	121.65	0.68%
YoY %	0.96%	0.23%	-0.87%	0.42%	-0.30%	0.60%	-	-
Horiz. %	101.03%	100.07%	99.84%	100.72%	100.30%	100.60%	100.00%	-
EPS	0.97	1.02	5.17	7.05	7.35	8.43	5.95	-69.99%
YoY %	-4.90%	-80.27%	-26.67%	-4.08%	-12.81%	41.68%	-	-
Horiz. %	16.30%	17.14%	86.89%	118.49%	123.53%	141.68%	100.00%	-
DPS	0.75	0.75	0.75	1.50	1.50	1.50	1.50	-36.87%
YoY %	0.00%	0.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.8996	0.9582	0.9314	1.0784	1.0867	1.0878	1.0411	-9.23%
YoY %	-6.12%	2.88%	-13.63%	-0.76%	-0.10%	4.49%	-	-
Horiz. %	86.41%	92.04%	89.46%	103.58%	104.38%	104.49%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	0.64	0.73	0.80	0.95	1.04	1.19	1.14	-
P/RPS	0.37	0.46	0.49	0.58	0.64	0.73	0.70	-34.49%
YoY %	-19.57%	-6.12%	-15.52%	-9.38%	-12.33%	4.29%	-	-
Horiz. %	52.86%	65.71%	70.00%	82.86%	91.43%	104.29%	100.00%	-
P/EPS	47.27	54.37	11.53	10.06	10.69	10.55	14.32	120.89%
YoY %	-13.06%	371.55%	14.61%	-5.89%	1.33%	-26.33%	-	-
Horiz. %	330.10%	379.68%	80.52%	70.25%	74.65%	73.67%	100.00%	-
EY	2.12	1.84	8.67	9.94	9.36	9.48	6.98	-54.65%
YoY %	15.22%	-78.78%	-12.78%	6.20%	-1.27%	35.82%	-	-
Horiz. %	30.37%	26.36%	124.21%	142.41%	134.10%	135.82%	100.00%	-
DY	1.62	1.34	1.25	2.11	1.92	1.68	1.75	-4.99%
YoY %	20.90%	7.20%	-40.76%	9.90%	14.29%	-4.00%	-	-
Horiz. %	92.57%	76.57%	71.43%	120.57%	109.71%	96.00%	100.00%	-
P/NAPS	0.51	0.58	0.64	0.66	0.72	0.82	0.82	-27.03%
YoY %	-12.07%	-9.38%	-3.03%	-8.33%	-12.20%	0.00%	-	-
Horiz. %	62.20%	70.73%	78.05%	80.49%	87.80%	100.00%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	27/12/12	26/09/12	28/06/12	29/03/12	29/12/11	29/09/11	29/06/11	-
Price	0.56	0.64	0.78	0.93	0.95	0.96	1.20	-
P/RPS	0.33	0.40	0.48	0.57	0.59	0.59	0.74	-41.48%
YoY %	-17.50%	-16.67%	-15.79%	-3.39%	0.00%	-20.27%	-	-
Horiz. %	44.59%	54.05%	64.86%	77.03%	79.73%	79.73%	100.00%	-
P/EPS	41.36	47.66	11.24	9.84	9.76	8.51	15.07	95.42%
YoY %	-13.22%	324.02%	14.23%	0.82%	14.69%	-43.53%	-	-
Horiz. %	274.45%	316.26%	74.59%	65.30%	64.76%	56.47%	100.00%	-
EY	2.42	2.10	8.89	10.16	10.24	11.75	6.63	-48.76%
YoY %	15.24%	-76.38%	-12.50%	-0.78%	-12.85%	77.22%	-	-
Horiz. %	36.50%	31.67%	134.09%	153.24%	154.45%	177.22%	100.00%	-
DY	1.85	1.53	1.28	2.15	2.11	2.08	1.67	7.02%
YoY %	20.92%	19.53%	-40.47%	1.90%	1.44%	24.55%	-	-
Horiz. %	110.78%	91.62%	76.65%	128.74%	126.35%	124.55%	100.00%	-
P/NAPS	0.45	0.51	0.62	0.64	0.66	0.66	0.86	-34.93%
YoY %	-11.76%	-17.74%	-3.12%	-3.03%	0.00%	-23.26%	-	-
Horiz. %	52.33%	59.30%	72.09%	74.42%	76.74%	76.74%	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