Highlights

[BJCORP] QoQ Annualized Quarter Result on 2010-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jul-2010  [#1]
Profit Trend QoQ -     527.39%    YoY -     214.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 7,043,612 6,988,952 6,928,952 6,978,268 6,757,534 6,521,160 6,460,156 5.95%
  QoQ % 0.78% 0.87% -0.71% 3.27% 3.62% 0.94% -
  Horiz. % 109.03% 108.19% 107.26% 108.02% 104.60% 100.94% 100.00%
PBT 861,551 816,860 849,060 951,132 595,600 412,770 719,554 12.79%
  QoQ % 5.47% -3.79% -10.73% 59.69% 44.29% -42.64% -
  Horiz. % 119.73% 113.52% 118.00% 132.18% 82.77% 57.36% 100.00%
Tax -235,563 -221,376 -199,426 -201,572 -205,528 -237,286 -260,074 -6.40%
  QoQ % -6.41% -11.01% 1.06% 1.92% 13.38% 8.76% -
  Horiz. % 90.58% 85.12% 76.68% 77.51% 79.03% 91.24% 100.00%
NP 625,988 595,484 649,634 749,560 390,072 175,484 459,480 22.96%
  QoQ % 5.12% -8.34% -13.33% 92.16% 122.28% -61.81% -
  Horiz. % 136.24% 129.60% 141.38% 163.13% 84.89% 38.19% 100.00%
NP to SH 352,168 325,958 424,008 501,852 79,990 -85,970 183,456 54.64%
  QoQ % 8.04% -23.12% -15.51% 527.39% 193.04% -146.86% -
  Horiz. % 191.96% 177.68% 231.12% 273.55% 43.60% -46.86% 100.00%
Tax Rate 27.34 % 27.10 % 23.49 % 21.19 % 34.51 % 57.49 % 36.14 % -17.02%
  QoQ % 0.89% 15.37% 10.85% -38.60% -39.97% 59.08% -
  Horiz. % 75.65% 74.99% 65.00% 58.63% 95.49% 159.08% 100.00%
Total Cost 6,417,624 6,393,468 6,279,318 6,228,708 6,367,462 6,345,676 6,000,676 4.59%
  QoQ % 0.38% 1.82% 0.81% -2.18% 0.34% 5.75% -
  Horiz. % 106.95% 106.55% 104.64% 103.80% 106.11% 105.75% 100.00%
Net Worth 6,101,475 6,093,794 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 2.83%
  QoQ % 0.13% 0.39% -2.55% 9.41% 1.07% -3.74% -
  Horiz. % 104.27% 104.13% 103.73% 106.45% 97.29% 96.26% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 306,101 291,555 437,121 - 40,732 - - -
  QoQ % 4.99% -33.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 751.50% 715.79% 1,073.16% 0.00% 100.00% - -
Div Payout % 86.92 % 89.45 % 103.09 % - % 50.92 % - % - % -
  QoQ % -2.83% -13.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.70% 175.67% 202.45% 0.00% 100.00% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 6,101,475 6,093,794 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 2.83%
  QoQ % 0.13% 0.39% -2.55% 9.41% 1.07% -3.74% -
  Horiz. % 104.27% 104.13% 103.73% 106.45% 97.29% 96.26% 100.00%
NOSH 4,372,876 4,373,327 4,371,216 4,356,353 4,073,219 4,015,359 3,952,911 6.98%
  QoQ % -0.01% 0.05% 0.34% 6.95% 1.44% 1.58% -
  Horiz. % 110.62% 110.64% 110.58% 110.21% 103.04% 101.58% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 8.89 % 8.52 % 9.38 % 10.74 % 5.77 % 2.69 % 7.11 % 16.11%
  QoQ % 4.34% -9.17% -12.66% 86.14% 114.50% -62.17% -
  Horiz. % 125.04% 119.83% 131.93% 151.05% 81.15% 37.83% 100.00%
ROE 5.77 % 5.35 % 6.98 % 8.06 % 1.40 % -1.53 % 3.13 % 50.51%
  QoQ % 7.85% -23.35% -13.40% 475.71% 191.50% -148.88% -
  Horiz. % 184.35% 170.93% 223.00% 257.51% 44.73% -48.88% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 161.08 159.81 158.51 160.19 165.90 162.41 163.43 -0.96%
  QoQ % 0.79% 0.82% -1.05% -3.44% 2.15% -0.62% -
  Horiz. % 98.56% 97.78% 96.99% 98.02% 101.51% 99.38% 100.00%
EPS 8.06 7.45 9.70 11.52 1.96 -2.13 4.66 44.23%
  QoQ % 8.19% -23.20% -15.80% 487.76% 192.02% -145.71% -
  Horiz. % 172.96% 159.87% 208.15% 247.21% 42.06% -45.71% 100.00%
DPS 7.00 6.67 10.00 0.00 1.00 0.00 0.00 -
  QoQ % 4.95% -33.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 700.00% 667.00% 1,000.00% 0.00% 100.00% - -
NAPS 1.3953 1.3934 1.3887 1.4299 1.3978 1.4029 1.4804 -3.88%
  QoQ % 0.14% 0.34% -2.88% 2.30% -0.36% -5.24% -
  Horiz. % 94.25% 94.12% 93.81% 96.59% 94.42% 94.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 135.07 134.02 132.87 133.81 129.58 125.05 123.88 5.95%
  QoQ % 0.78% 0.87% -0.70% 3.26% 3.62% 0.94% -
  Horiz. % 109.03% 108.19% 107.26% 108.02% 104.60% 100.94% 100.00%
EPS 6.75 6.25 8.13 9.62 1.53 -1.65 3.52 54.53%
  QoQ % 8.00% -23.12% -15.49% 528.76% 192.73% -146.88% -
  Horiz. % 191.76% 177.56% 230.97% 273.30% 43.47% -46.88% 100.00%
DPS 5.87 5.59 8.38 0.00 0.78 0.00 0.00 -
  QoQ % 5.01% -33.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 752.56% 716.67% 1,074.36% 0.00% 100.00% - -
NAPS 1.1700 1.1685 1.1640 1.1945 1.0918 1.0802 1.1221 2.83%
  QoQ % 0.13% 0.39% -2.55% 9.41% 1.07% -3.73% -
  Horiz. % 104.27% 104.14% 103.73% 106.45% 97.30% 96.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.1400 1.0900 1.0800 1.0800 1.7100 1.2300 1.1800 -
P/RPS 0.71 0.68 0.68 0.67 1.03 0.76 0.72 -0.93%
  QoQ % 4.41% 0.00% 1.49% -34.95% 35.53% 5.56% -
  Horiz. % 98.61% 94.44% 94.44% 93.06% 143.06% 105.56% 100.00%
P/EPS 14.16 14.62 11.13 9.38 87.08 -57.45 25.43 -32.39%
  QoQ % -3.15% 31.36% 18.66% -89.23% 251.58% -325.91% -
  Horiz. % 55.68% 57.49% 43.77% 36.89% 342.43% -225.91% 100.00%
EY 7.06 6.84 8.98 10.67 1.15 -1.74 3.93 47.94%
  QoQ % 3.22% -23.83% -15.84% 827.83% 166.09% -144.27% -
  Horiz. % 179.64% 174.05% 228.50% 271.50% 29.26% -44.27% 100.00%
DY 6.14 6.12 9.26 0.00 0.58 0.00 0.00 -
  QoQ % 0.33% -33.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,058.62% 1,055.17% 1,596.55% 0.00% 100.00% - -
P/NAPS 0.82 0.78 0.78 0.76 1.22 0.88 0.80 1.66%
  QoQ % 5.13% 0.00% 2.63% -37.70% 38.64% 10.00% -
  Horiz. % 102.50% 97.50% 97.50% 95.00% 152.50% 110.00% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 31/03/10 23/12/09 -
Price 1.2000 1.0900 1.1100 1.0800 1.2700 1.7500 1.2100 -
P/RPS 0.74 0.68 0.70 0.67 0.77 1.08 0.74 -
  QoQ % 8.82% -2.86% 4.48% -12.99% -28.70% 45.95% -
  Horiz. % 100.00% 91.89% 94.59% 90.54% 104.05% 145.95% 100.00%
P/EPS 14.90 14.62 11.44 9.38 64.67 -81.74 26.07 -31.20%
  QoQ % 1.92% 27.80% 21.96% -85.50% 179.12% -413.54% -
  Horiz. % 57.15% 56.08% 43.88% 35.98% 248.06% -313.54% 100.00%
EY 6.71 6.84 8.74 10.67 1.55 -1.22 3.84 45.22%
  QoQ % -1.90% -21.74% -18.09% 588.39% 227.05% -131.77% -
  Horiz. % 174.74% 178.13% 227.60% 277.86% 40.36% -31.77% 100.00%
DY 5.83 6.12 9.01 0.00 0.79 0.00 0.00 -
  QoQ % -4.74% -32.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 737.97% 774.68% 1,140.51% 0.00% 100.00% - -
P/NAPS 0.86 0.78 0.80 0.76 0.91 1.25 0.82 3.24%
  QoQ % 10.26% -2.50% 5.26% -16.48% -27.20% 52.44% -
  Horiz. % 104.88% 95.12% 97.56% 92.68% 110.98% 152.44% 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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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