[BJCORP] YoY Annualized Quarter 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- -24.33%

YoY- -11.53%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Annualized Quarter Result
Revenue	9,514,106	8,729,027	7,376,047	7,055,417	7,043,612	6,757,534	6,339,012	6.99%
YoY %	8.99%	18.34%	4.54%	0.17%	4.23%	6.60%	-	-
Horiz. %	150.09%	137.70%	116.36%	111.30%	111.12%	106.60%	100.00%	-
PBT	1,388,189	523,866	575,262	849,197	861,551	595,600	274,561	30.99%
YoY %	164.99%	-8.93%	-32.26%	-1.43%	44.65%	116.93%	-	-
Horiz. %	505.60%	190.80%	209.52%	309.29%	313.79%	216.93%	100.00%	-
Tax	-359,477	-395,967	-249,440	-249,703	-235,563	-205,528	-165,465	13.79%
YoY %	9.22%	-58.74%	0.11%	-6.00%	-14.61%	-24.21%	-	-
Horiz. %	217.25%	239.31%	150.75%	150.91%	142.36%	124.21%	100.00%	-
NP	1,028,712	127,899	325,822	599,494	625,988	390,072	109,096	45.32%
YoY %	704.32%	-60.75%	-45.65%	-4.23%	60.48%	257.55%	-	-
Horiz. %	942.94%	117.24%	298.66%	549.51%	573.80%	357.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	831,667	-148,920	74,978	311,571	352,168	79,990	-53,383	-
YoY %	658.47%	-298.62%	-75.94%	-11.53%	340.27%	249.84%	-	-
Horiz. %	-1,557.92%	278.97%	-140.45%	-583.65%	-659.70%	-149.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.90%	75.59%	43.36%	29.40%	27.34%	34.51%	60.27%	-
YoY %	-65.74%	74.33%	47.48%	7.53%	-20.78%	-42.74%	-	-
Horiz. %	42.97%	125.42%	71.94%	48.78%	45.36%	57.26%	100.00%	-
Total Cost	8,485,394	8,601,128	7,050,225	6,455,923	6,417,624	6,367,462	6,229,916	5.28%
YoY %	-1.35%	22.00%	9.21%	0.60%	0.79%	2.21%	-	-
Horiz. %	136.20%	138.06%	113.17%	103.63%	103.01%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,762,061	6,944,935	5,393,575	5,590,347	6,101,475	5,693,546	5,870,739	4.76%
YoY %	11.77%	28.76%	-3.52%	-8.38%	7.16%	-3.02%	-	-
Horiz. %	132.22%	118.30%	91.87%	95.22%	103.93%	96.98%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Dividend
Div	49,217	55,702	42,352	44,001	306,101	40,732	129,090	-14.84%
YoY %	-11.64%	31.52%	-3.75%	-85.63%	651.50%	-68.45%	-	-
Horiz. %	38.13%	43.15%	32.81%	34.09%	237.12%	31.55%	100.00%	-
Div Payout %	5.92%	0.00%	56.49%	14.12%	86.92%	50.92%	0.00%	-
YoY %	0.00%	0.00%	300.07%	-83.76%	70.70%	0.00%	-	-
Horiz. %	11.63%	0.00%	110.94%	27.73%	170.70%	100.00%	-	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Equity
Net Worth	7,762,061	6,944,935	5,393,575	5,590,347	6,101,475	5,693,546	5,870,739	4.76%
YoY %	11.77%	28.76%	-3.52%	-8.38%	7.16%	-3.02%	-	-
Horiz. %	132.22%	118.30%	91.87%	95.22%	103.93%	96.98%	100.00%	-
NOSH	4,921,730	5,570,208	4,235,238	4,400,116	4,372,876	4,073,219	3,853,455	4.16%
YoY %	-11.64%	31.52%	-3.75%	0.62%	7.36%	5.70%	-	-
Horiz. %	127.72%	144.55%	109.91%	114.19%	113.48%	105.70%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Ratio Analysis
NP Margin	10.81%	1.47%	4.42%	8.50%	8.89%	5.77%	1.72%	-
YoY %	635.37%	-66.74%	-48.00%	-4.39%	54.07%	235.47%	-	-
Horiz. %	628.49%	85.47%	256.98%	494.19%	516.86%	335.47%	100.00%	-
ROE	10.71%	-2.14%	1.39%	5.57%	5.77%	1.40%	-0.91%	-
YoY %	600.47%	-253.96%	-75.04%	-3.47%	312.14%	253.85%	-	-
Horiz. %	-1,176.92%	235.16%	-152.75%	-612.09%	-634.07%	-153.85%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Per Share
RPS	193.31	156.71	174.16	160.35	161.08	165.90	164.50	2.72%
YoY %	23.36%	-10.02%	8.61%	-0.45%	-2.91%	0.85%	-	-
Horiz. %	117.51%	95.26%	105.87%	97.48%	97.92%	100.85%	100.00%	-
EPS	16.91	-2.65	1.79	7.09	8.06	1.96	-1.39	-
YoY %	738.11%	-248.04%	-74.75%	-12.03%	311.22%	241.01%	-	-
Horiz. %	-1,216.55%	190.65%	-128.78%	-510.07%	-579.86%	-141.01%	100.00%	-
DPS	1.00	1.00	1.00	1.00	7.00	1.00	3.35	-18.24%
YoY %	0.00%	0.00%	0.00%	-85.71%	600.00%	-70.15%	-	-
Horiz. %	29.85%	29.85%	29.85%	29.85%	208.96%	29.85%	100.00%	-
NAPS	1.5771	1.2468	1.2735	1.2705	1.3953	1.3978	1.5235	0.57%
YoY %	26.49%	-2.10%	0.24%	-8.94%	-0.18%	-8.25%	-	-
Horiz. %	103.52%	81.84%	83.59%	83.39%	91.59%	91.75%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,357,333
RPS	159.56	146.40	123.71	118.33	118.13	113.33	106.31	6.99%
YoY %	8.99%	18.34%	4.55%	0.17%	4.24%	6.60%	-	-
Horiz. %	150.09%	137.71%	116.37%	111.31%	111.12%	106.60%	100.00%	-
EPS	13.95	-2.50	1.26	5.23	5.91	1.34	-0.90	-
YoY %	658.00%	-298.41%	-75.91%	-11.51%	341.04%	248.89%	-	-
Horiz. %	-1,550.00%	277.78%	-140.00%	-581.11%	-656.67%	-148.89%	100.00%	-
DPS	0.83	0.93	0.71	0.74	5.13	0.68	2.17	-14.79%
YoY %	-10.75%	30.99%	-4.05%	-85.58%	654.41%	-68.66%	-	-
Horiz. %	38.25%	42.86%	32.72%	34.10%	236.41%	31.34%	100.00%	-
NAPS	1.3018	1.1648	0.9046	0.9376	1.0233	0.9549	0.9846	4.76%
YoY %	11.76%	28.76%	-3.52%	-8.37%	7.16%	-3.02%	-	-
Horiz. %	132.22%	118.30%	91.87%	95.23%	103.93%	96.98%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	-
Price	0.435	0.50	0.52	0.80	1.14	1.71	0.84	-
P/RPS	0.23	0.32	0.30	0.50	0.71	1.03	0.51	-12.42%
YoY %	-28.12%	6.67%	-40.00%	-29.58%	-31.07%	101.96%	-	-
Horiz. %	45.10%	62.75%	58.82%	98.04%	139.22%	201.96%	100.00%	-
P/EPS	2.57	-18.70	29.37	11.30	14.16	87.08	-60.64	-
YoY %	113.74%	-163.67%	159.91%	-20.20%	-83.74%	243.60%	-	-
Horiz. %	-4.24%	30.84%	-48.43%	-18.63%	-23.35%	-143.60%	100.00%	-
EY	38.85	-5.35	3.40	8.85	7.06	1.15	-1.65	-
YoY %	826.17%	-257.35%	-61.58%	25.35%	513.91%	169.70%	-	-
Horiz. %	-2,354.55%	324.24%	-206.06%	-536.36%	-427.88%	-69.70%	100.00%	-
DY	2.30	2.00	1.92	1.25	6.14	0.58	3.99	-8.76%
YoY %	15.00%	4.17%	53.60%	-79.64%	958.62%	-85.46%	-	-
Horiz. %	57.64%	50.13%	48.12%	31.33%	153.88%	14.54%	100.00%	-
P/NAPS	0.28	0.40	0.41	0.63	0.82	1.22	0.55	-10.63%
YoY %	-30.00%	-2.44%	-34.92%	-23.17%	-32.79%	121.82%	-	-
Horiz. %	50.91%	72.73%	74.55%	114.55%	149.09%	221.82%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	30/06/15	30/06/14	27/06/13	28/06/12	29/06/11	30/06/10	29/06/09	-
Price	0.41	0.525	0.585	0.78	1.20	1.27	0.93	-
P/RPS	0.21	0.34	0.34	0.49	0.74	0.77	0.57	-15.32%
YoY %	-38.24%	0.00%	-30.61%	-33.78%	-3.90%	35.09%	-	-
Horiz. %	36.84%	59.65%	59.65%	85.96%	129.82%	135.09%	100.00%	-
P/EPS	2.43	-19.64	33.04	11.02	14.90	64.67	-67.13	-
YoY %	112.37%	-159.44%	199.82%	-26.04%	-76.96%	196.34%	-	-
Horiz. %	-3.62%	29.26%	-49.22%	-16.42%	-22.20%	-96.34%	100.00%	-
EY	41.21	-5.09	3.03	9.08	6.71	1.55	-1.49	-
YoY %	909.63%	-267.99%	-66.63%	35.32%	332.90%	204.03%	-	-
Horiz. %	-2,765.77%	341.61%	-203.36%	-609.40%	-450.34%	-104.03%	100.00%	-
DY	2.44	1.90	1.71	1.28	5.83	0.79	3.60	-6.27%
YoY %	28.42%	11.11%	33.59%	-78.04%	637.97%	-78.06%	-	-
Horiz. %	67.78%	52.78%	47.50%	35.56%	161.94%	21.94%	100.00%	-
P/NAPS	0.26	0.42	0.46	0.61	0.86	0.91	0.61	-13.24%
YoY %	-38.10%	-8.70%	-24.59%	-29.07%	-5.49%	49.18%	-	-
Horiz. %	42.62%	68.85%	75.41%	100.00%	140.98%	149.18%	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