[BJCORP] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 75.55%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 2,567,320 2,243,190 1,386,155 1,943,623 2,071,045 0 2,142,407 3.56%
PBT 101,989 107,587 -83,170 10,883 45,621 0 159,323 -8.26%
Tax -60,871 -69,590 -13,515 -44,841 -59,722 0 -82,418 -5.69%
NP 41,118 37,997 -96,685 -33,958 -14,101 0 76,905 -11.40%
-
NP to SH 15,767 -16,415 -59,311 -58,952 -54,225 0 35,057 -14.32%
-
Tax Rate 59.68% 64.68% - 412.03% 130.91% - 51.73% -
Total Cost 2,526,202 2,205,193 1,482,840 1,977,581 2,085,146 0 2,065,502 3.97%
-
Net Worth 5,918,721 6,160,138 6,451,488 7,018,142 7,199,376 0 7,268,408 -3.89%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div 80,405 - - - - - - -
Div Payout % 509.96% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 5,918,721 6,160,138 6,451,488 7,018,142 7,199,376 0 7,268,408 -3.89%
NOSH 5,962,550 5,644,771 5,395,077 5,214,924 5,214,924 5,623,092 4,923,591 3.77%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 1.60% 1.69% -6.98% -1.75% -0.68% 0.00% 3.59% -
ROE 0.27% -0.27% -0.92% -0.84% -0.75% 0.00% 0.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 45.98 39.74 24.28 34.57 35.03 0.00 38.10 3.70%
EPS 0.28 -0.29 -1.03 -1.03 -0.89 0.00 0.66 -15.28%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.0913 1.13 1.2483 1.2176 0.00 1.2926 -3.76%
Adjusted Per Share Value based on latest NOSH - 5,395,077
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 43.06 37.62 23.25 32.60 34.73 0.00 35.93 3.56%
EPS 0.26 -0.28 -0.99 -0.99 -0.91 0.00 0.59 -14.65%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9926 1.0331 1.082 1.177 1.2074 0.00 1.219 -3.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.295 0.235 0.26 0.18 0.245 0.29 0.30 -
P/RPS 0.64 0.59 1.07 0.52 0.70 0.00 0.79 -3.99%
P/EPS 104.47 -80.81 -25.03 -17.17 -26.72 0.00 48.12 16.17%
EY 0.96 -1.24 -4.00 -5.83 -3.74 0.00 2.08 -13.89%
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.23 0.14 0.20 0.00 0.23 3.87%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/11/23 30/11/22 30/11/21 26/11/20 28/11/19 - 28/09/18 -
Price 0.30 0.25 0.255 0.185 0.24 0.00 0.29 -
P/RPS 0.65 0.63 1.05 0.54 0.69 0.00 0.76 -2.97%
P/EPS 106.24 -85.97 -24.55 -17.64 -26.17 0.00 46.52 17.32%
EY 0.94 -1.16 -4.07 -5.67 -3.82 0.00 2.15 -14.78%
DY 4.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.23 0.15 0.20 0.00 0.22 4.77%

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