Highlights

[BJCORP] QoQ Annualized Quarter Result on 2010-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     193.04%    YoY -     249.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 6,988,952 6,928,952 6,978,268 6,757,534 6,521,160 6,460,156 6,448,260 5.50%
  QoQ % 0.87% -0.71% 3.27% 3.62% 0.94% 0.18% -
  Horiz. % 108.39% 107.45% 108.22% 104.80% 101.13% 100.18% 100.00%
PBT 816,860 849,060 951,132 595,600 412,770 719,554 731,244 7.64%
  QoQ % -3.79% -10.73% 59.69% 44.29% -42.64% -1.60% -
  Horiz. % 111.71% 116.11% 130.07% 81.45% 56.45% 98.40% 100.00%
Tax -221,376 -199,426 -201,572 -205,528 -237,286 -260,074 -285,328 -15.53%
  QoQ % -11.01% 1.06% 1.92% 13.38% 8.76% 8.85% -
  Horiz. % 77.59% 69.89% 70.65% 72.03% 83.16% 91.15% 100.00%
NP 595,484 649,634 749,560 390,072 175,484 459,480 445,916 21.20%
  QoQ % -8.34% -13.33% 92.16% 122.28% -61.81% 3.04% -
  Horiz. % 133.54% 145.69% 168.09% 87.48% 39.35% 103.04% 100.00%
NP to SH 325,958 424,008 501,852 79,990 -85,970 183,456 159,604 60.76%
  QoQ % -23.12% -15.51% 527.39% 193.04% -146.86% 14.94% -
  Horiz. % 204.23% 265.66% 314.44% 50.12% -53.86% 114.94% 100.00%
Tax Rate 27.10 % 23.49 % 21.19 % 34.51 % 57.49 % 36.14 % 39.02 % -21.52%
  QoQ % 15.37% 10.85% -38.60% -39.97% 59.08% -7.38% -
  Horiz. % 69.45% 60.20% 54.31% 88.44% 147.33% 92.62% 100.00%
Total Cost 6,393,468 6,279,318 6,228,708 6,367,462 6,345,676 6,000,676 6,002,344 4.29%
  QoQ % 1.82% 0.81% -2.18% 0.34% 5.75% -0.03% -
  Horiz. % 106.52% 104.61% 103.77% 106.08% 105.72% 99.97% 100.00%
Net Worth 6,093,794 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 5,890,651 2.28%
  QoQ % 0.39% -2.55% 9.41% 1.07% -3.74% -0.66% -
  Horiz. % 103.45% 103.05% 105.75% 96.65% 95.63% 99.34% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 291,555 437,121 - 40,732 - - - -
  QoQ % -33.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 715.79% 1,073.16% 0.00% 100.00% - - -
Div Payout % 89.45 % 103.09 % - % 50.92 % - % - % - % -
  QoQ % -13.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.67% 202.45% 0.00% 100.00% - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 6,093,794 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 5,890,651 2.28%
  QoQ % 0.39% -2.55% 9.41% 1.07% -3.74% -0.66% -
  Horiz. % 103.45% 103.05% 105.75% 96.65% 95.63% 99.34% 100.00%
NOSH 4,373,327 4,371,216 4,356,353 4,073,219 4,015,359 3,952,911 3,930,769 7.35%
  QoQ % 0.05% 0.34% 6.95% 1.44% 1.58% 0.56% -
  Horiz. % 111.26% 111.21% 110.83% 103.62% 102.15% 100.56% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 8.52 % 9.38 % 10.74 % 5.77 % 2.69 % 7.11 % 6.92 % 14.83%
  QoQ % -9.17% -12.66% 86.14% 114.50% -62.17% 2.75% -
  Horiz. % 123.12% 135.55% 155.20% 83.38% 38.87% 102.75% 100.00%
ROE 5.35 % 6.98 % 8.06 % 1.40 % -1.53 % 3.13 % 2.71 % 57.18%
  QoQ % -23.35% -13.40% 475.71% 191.50% -148.88% 15.50% -
  Horiz. % 197.42% 257.56% 297.42% 51.66% -56.46% 115.50% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 159.81 158.51 160.19 165.90 162.41 163.43 164.05 -1.73%
  QoQ % 0.82% -1.05% -3.44% 2.15% -0.62% -0.38% -
  Horiz. % 97.42% 96.62% 97.65% 101.13% 99.00% 99.62% 100.00%
EPS 7.45 9.70 11.52 1.96 -2.13 4.66 4.04 50.21%
  QoQ % -23.20% -15.80% 487.76% 192.02% -145.71% 15.35% -
  Horiz. % 184.41% 240.10% 285.15% 48.51% -52.72% 115.35% 100.00%
DPS 6.67 10.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % -33.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 667.00% 1,000.00% 0.00% 100.00% - - -
NAPS 1.3934 1.3887 1.4299 1.3978 1.4029 1.4804 1.4986 -4.72%
  QoQ % 0.34% -2.88% 2.30% -0.36% -5.24% -1.21% -
  Horiz. % 92.98% 92.67% 95.42% 93.27% 93.61% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 134.02 132.87 133.81 129.58 125.05 123.88 123.65 5.50%
  QoQ % 0.87% -0.70% 3.26% 3.62% 0.94% 0.19% -
  Horiz. % 108.39% 107.46% 108.22% 104.80% 101.13% 100.19% 100.00%
EPS 6.25 8.13 9.62 1.53 -1.65 3.52 3.06 60.77%
  QoQ % -23.12% -15.49% 528.76% 192.73% -146.88% 15.03% -
  Horiz. % 204.25% 265.69% 314.38% 50.00% -53.92% 115.03% 100.00%
DPS 5.59 8.38 0.00 0.78 0.00 0.00 0.00 -
  QoQ % -33.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 716.67% 1,074.36% 0.00% 100.00% - - -
NAPS 1.1685 1.1640 1.1945 1.0918 1.0802 1.1221 1.1296 2.28%
  QoQ % 0.39% -2.55% 9.41% 1.07% -3.73% -0.66% -
  Horiz. % 103.44% 103.05% 105.75% 96.65% 95.63% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.0900 1.0800 1.0800 1.7100 1.2300 1.1800 0.9300 -
P/RPS 0.68 0.68 0.67 1.03 0.76 0.72 0.57 12.45%
  QoQ % 0.00% 1.49% -34.95% 35.53% 5.56% 26.32% -
  Horiz. % 119.30% 119.30% 117.54% 180.70% 133.33% 126.32% 100.00%
P/EPS 14.62 11.13 9.38 87.08 -57.45 25.43 22.90 -25.80%
  QoQ % 31.36% 18.66% -89.23% 251.58% -325.91% 11.05% -
  Horiz. % 63.84% 48.60% 40.96% 380.26% -250.87% 111.05% 100.00%
EY 6.84 8.98 10.67 1.15 -1.74 3.93 4.37 34.70%
  QoQ % -23.83% -15.84% 827.83% 166.09% -144.27% -10.07% -
  Horiz. % 156.52% 205.49% 244.16% 26.32% -39.82% 89.93% 100.00%
DY 6.12 9.26 0.00 0.58 0.00 0.00 0.00 -
  QoQ % -33.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,055.17% 1,596.55% 0.00% 100.00% - - -
P/NAPS 0.78 0.78 0.76 1.22 0.88 0.80 0.62 16.49%
  QoQ % 0.00% 2.63% -37.70% 38.64% 10.00% 29.03% -
  Horiz. % 125.81% 125.81% 122.58% 196.77% 141.94% 129.03% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 30/12/10 29/09/10 30/06/10 31/03/10 23/12/09 29/09/09 -
Price 1.0900 1.1100 1.0800 1.2700 1.7500 1.2100 0.9800 -
P/RPS 0.68 0.70 0.67 0.77 1.08 0.74 0.60 8.68%
  QoQ % -2.86% 4.48% -12.99% -28.70% 45.95% 23.33% -
  Horiz. % 113.33% 116.67% 111.67% 128.33% 180.00% 123.33% 100.00%
P/EPS 14.62 11.44 9.38 64.67 -81.74 26.07 24.14 -28.35%
  QoQ % 27.80% 21.96% -85.50% 179.12% -413.54% 8.00% -
  Horiz. % 60.56% 47.39% 38.86% 267.90% -338.61% 108.00% 100.00%
EY 6.84 8.74 10.67 1.55 -1.22 3.84 4.14 39.63%
  QoQ % -21.74% -18.09% 588.39% 227.05% -131.77% -7.25% -
  Horiz. % 165.22% 211.11% 257.73% 37.44% -29.47% 92.75% 100.00%
DY 6.12 9.01 0.00 0.79 0.00 0.00 0.00 -
  QoQ % -32.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 774.68% 1,140.51% 0.00% 100.00% - - -
P/NAPS 0.78 0.80 0.76 0.91 1.25 0.82 0.65 12.89%
  QoQ % -2.50% 5.26% -16.48% -27.20% 52.44% 26.15% -
  Horiz. % 120.00% 123.08% 116.92% 140.00% 192.31% 126.15% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers