[BJCORP] YoY Cumulative 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- 2.13%
YoY- -84.05%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 6,535,044 7,271,559 6,159,560 5,338,082 5,292,933 5,241,714 4,890,870 4.94%
PBT 591,195 1,757,460 594,555 430,827 693,230 612,645 309,578 11.37%
Tax -266,909 -305,996 -294,528 -194,089 -177,582 -166,032 -177,965 6.98%
NP 324,286 1,451,464 300,027 236,738 515,648 446,613 131,613 16.20%
-
NP to SH 194,211 1,136,768 90,032 49,247 308,824 244,469 -64,478 -
-
Tax Rate 45.15% 17.41% 49.54% 45.05% 25.62% 27.10% 57.49% -
Total Cost 6,210,758 5,820,095 5,859,533 5,101,344 4,777,285 4,795,101 4,759,257 4.53%
-
Net Worth 7,633,503 8,301,234 5,957,417 5,113,547 6,328,482 6,093,793 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 - - - - - 218,666 - -
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 7,633,503 8,301,234 5,957,417 5,113,547 6,328,482 6,093,793 5,633,147 5.19%
NOSH 4,819,131 4,961,885 4,501,600 4,069,999 4,380,482 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 2.54% 13.69% 1.51% 0.96% 4.88% 4.01% -1.14% -
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 135.61 146.55 136.83 131.16 120.83 119.86 121.80 1.80%
EPS 4.03 22.91 2.00 1.21 7.05 5.59 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 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 111.74 124.33 105.32 91.27 90.50 89.62 83.63 4.94%
EPS 3.32 19.44 1.54 0.84 5.28 4.18 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 3.74 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 0.27 0.28 0.37 0.41 0.79 0.91 1.01 -19.73%
P/EPS 9.06 1.77 25.50 44.21 13.48 19.50 -76.60 -
EY 11.04 56.57 3.92 2.26 7.42 5.13 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 4.59 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 0.30 0.30 0.38 0.39 0.77 0.91 1.44 -22.99%
P/EPS 10.05 1.92 26.25 42.56 13.19 19.50 -108.98 -
EY 9.95 52.07 3.81 2.35 7.58 5.13 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 4.59 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