Highlights

[BJCORP] QoQ Cumulative 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 -     224.06%    YoY -     249.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,241,714 3,464,476 1,744,567 6,757,534 4,890,870 3,230,078 1,612,065 119.01%
  QoQ % 51.30% 98.59% -74.18% 38.17% 51.42% 100.37% -
  Horiz. % 325.16% 214.91% 108.22% 419.18% 303.39% 200.37% 100.00%
PBT 612,645 424,530 237,783 595,600 309,578 359,777 182,811 123.45%
  QoQ % 44.31% 78.54% -60.08% 92.39% -13.95% 96.80% -
  Horiz. % 335.12% 232.22% 130.07% 325.80% 169.34% 196.80% 100.00%
Tax -166,032 -99,713 -50,393 -205,528 -177,965 -130,037 -71,332 75.36%
  QoQ % -66.51% -97.87% 75.48% -15.49% -36.86% -82.30% -
  Horiz. % 232.76% 139.79% 70.65% 288.13% 249.49% 182.30% 100.00%
NP 446,613 324,817 187,390 390,072 131,613 229,740 111,479 151.61%
  QoQ % 37.50% 73.34% -51.96% 196.38% -42.71% 106.08% -
  Horiz. % 400.63% 291.37% 168.09% 349.91% 118.06% 206.08% 100.00%
NP to SH 244,469 212,004 125,463 79,990 -64,478 91,728 39,901 233.73%
  QoQ % 15.31% 68.98% 56.85% 224.06% -170.29% 129.89% -
  Horiz. % 612.69% 531.33% 314.44% 200.47% -161.59% 229.89% 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 4,795,101 3,139,659 1,557,177 6,367,462 4,759,257 3,000,338 1,500,586 116.49%
  QoQ % 52.73% 101.63% -75.54% 33.79% 58.62% 99.94% -
  Horiz. % 319.55% 209.23% 103.77% 424.33% 317.16% 199.94% 100.00%
Net Worth 6,093,793 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 218,666 218,560 - 40,732 - - - -
  QoQ % 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 536.84% 536.58% 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 6,093,793 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 4.01 % 3.49 % 2.01 % 1.40 % -1.14 % 1.57 % 0.68 % 225.35%
  QoQ % 14.90% 73.63% 43.57% 222.81% -172.61% 130.88% -
  Horiz. % 589.71% 513.24% 295.59% 205.88% -167.65% 230.88% 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 119.86 79.26 40.05 165.90 121.80 81.71 41.01 104.02%
  QoQ % 51.22% 97.90% -75.86% 36.21% 49.06% 99.24% -
  Horiz. % 292.27% 193.27% 97.66% 404.54% 297.00% 199.24% 100.00%
EPS 5.59 4.85 2.88 1.96 -1.60 2.33 1.01 211.92%
  QoQ % 15.26% 68.40% 46.94% 222.50% -168.67% 130.69% -
  Horiz. % 553.47% 480.20% 285.15% 194.06% -158.42% 230.69% 100.00%
DPS 5.00 5.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 500.00% 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 100.51 66.43 33.45 129.58 93.79 61.94 30.91 119.02%
  QoQ % 51.30% 98.59% -74.19% 38.16% 51.42% 100.39% -
  Horiz. % 325.17% 214.91% 108.22% 419.22% 303.43% 200.39% 100.00%
EPS 4.69 4.07 2.41 1.53 -1.24 1.76 0.77 232.42%
  QoQ % 15.23% 68.88% 57.52% 223.39% -170.45% 128.57% -
  Horiz. % 609.09% 528.57% 312.99% 198.70% -161.04% 228.57% 100.00%
DPS 4.19 4.19 0.00 0.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 537.18% 537.18% 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 0.91 1.36 2.70 1.03 1.01 1.44 2.27 -45.54%
  QoQ % -33.09% -49.63% 162.14% 1.98% -29.86% -36.56% -
  Horiz. % 40.09% 59.91% 118.94% 45.37% 44.49% 63.44% 100.00%
P/EPS 19.50 22.27 37.50 87.08 -76.60 50.85 91.62 -64.25%
  QoQ % -12.44% -40.61% -56.94% 213.68% -250.64% -44.50% -
  Horiz. % 21.28% 24.31% 40.93% 95.04% -83.61% 55.50% 100.00%
EY 5.13 4.49 2.67 1.15 -1.31 1.97 1.09 180.05%
  QoQ % 14.25% 68.16% 132.17% 187.79% -166.50% 80.73% -
  Horiz. % 470.64% 411.93% 244.95% 105.50% -120.18% 180.73% 100.00%
DY 4.59 4.63 0.00 0.58 0.00 0.00 0.00 -
  QoQ % -0.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 791.38% 798.28% 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 0.91 1.40 2.70 0.77 1.44 1.48 2.39 -47.37%
  QoQ % -35.00% -48.15% 250.65% -46.53% -2.70% -38.08% -
  Horiz. % 38.08% 58.58% 112.97% 32.22% 60.25% 61.92% 100.00%
P/EPS 19.50 22.89 37.50 64.67 -108.98 52.14 96.54 -65.47%
  QoQ % -14.81% -38.96% -42.01% 159.34% -309.01% -45.99% -
  Horiz. % 20.20% 23.71% 38.84% 66.99% -112.89% 54.01% 100.00%
EY 5.13 4.37 2.67 1.55 -0.92 1.92 1.04 188.93%
  QoQ % 17.39% 63.67% 72.26% 268.48% -147.92% 84.62% -
  Horiz. % 493.27% 420.19% 256.73% 149.04% -88.46% 184.62% 100.00%
DY 4.59 4.50 0.00 0.79 0.00 0.00 0.00 -
  QoQ % 2.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 581.01% 569.62% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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