[BJCORP] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -31.91%
YoY- -84.05%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 8,713,392 9,695,412 8,212,746 7,117,442 7,057,244 6,988,952 6,521,160 4.94%
PBT 788,260 2,343,280 792,740 574,436 924,306 816,860 412,770 11.37%
Tax -355,878 -407,994 -392,704 -258,785 -236,776 -221,376 -237,286 6.98%
NP 432,381 1,935,285 400,036 315,650 687,530 595,484 175,484 16.20%
-
NP to SH 258,948 1,515,690 120,042 65,662 411,765 325,958 -85,970 -
-
Tax Rate 45.15% 17.41% 49.54% 45.05% 25.62% 27.10% 57.49% -
Total Cost 8,281,010 7,760,126 7,812,710 6,801,792 6,369,713 6,393,468 6,345,676 4.53%
-
Net Worth 7,633,504 8,301,234 5,957,417 5,113,547 6,328,482 6,093,794 5,633,147 5.19%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - 291,555 - -
Div Payout % - - - - - 89.45% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 7,633,504 8,301,234 5,957,417 5,113,547 6,328,482 6,093,794 5,633,147 5.19%
NOSH 4,819,131 4,961,885 4,501,599 4,069,999 4,380,481 4,373,327 4,015,359 3.08%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 4.96% 19.96% 4.87% 4.43% 9.74% 8.52% 2.69% -
ROE 3.39% 18.26% 2.02% 1.28% 6.51% 5.35% -1.53% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 180.81 195.40 182.44 174.88 161.11 159.81 162.41 1.80%
EPS 5.37 30.55 2.67 1.61 9.40 7.45 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.584 1.673 1.3234 1.2564 1.4447 1.3934 1.4029 2.04%
Adjusted Per Share Value based on latest NOSH - 1,028,999
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 148.98 165.78 140.42 121.70 120.67 119.50 111.50 4.94%
EPS 4.43 25.92 2.05 1.12 7.04 5.57 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 4.99 0.00 -
NAPS 1.3052 1.4194 1.0186 0.8743 1.0821 1.0419 0.9632 5.19%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.365 0.405 0.51 0.535 0.95 1.09 1.23 -
P/RPS 0.20 0.21 0.28 0.31 0.59 0.68 0.76 -19.94%
P/EPS 6.79 1.33 19.13 33.16 10.11 14.62 -57.45 -
EY 14.72 75.42 5.23 3.02 9.89 6.84 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 6.12 0.00 -
P/NAPS 0.23 0.24 0.39 0.43 0.66 0.78 0.88 -20.03%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 27/03/15 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 -
Price 0.405 0.44 0.525 0.515 0.93 1.09 1.75 -
P/RPS 0.22 0.23 0.29 0.29 0.58 0.68 1.08 -23.28%
P/EPS 7.54 1.44 19.69 31.92 9.89 14.62 -81.74 -
EY 13.27 69.42 5.08 3.13 10.11 6.84 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 6.12 0.00 -
P/NAPS 0.26 0.26 0.40 0.41 0.64 0.78 1.25 -23.01%

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