Highlights

[BJCORP] QoQ Cumulative Quarter Result on 2011-01-31 [#3]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     15.31%    YoY -     479.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 3,485,920 1,787,757 7,043,612 5,241,714 3,464,476 1,744,567 6,757,534 -35.60%
  QoQ % 94.99% -74.62% 34.38% 51.30% 98.59% -74.18% -
  Horiz. % 51.59% 26.46% 104.23% 77.57% 51.27% 25.82% 100.00%
PBT 557,967 390,397 861,551 612,645 424,530 237,783 595,600 -4.25%
  QoQ % 42.92% -54.69% 40.63% 44.31% 78.54% -60.08% -
  Horiz. % 93.68% 65.55% 144.65% 102.86% 71.28% 39.92% 100.00%
Tax -131,471 -47,320 -235,563 -166,032 -99,713 -50,393 -205,528 -25.70%
  QoQ % -177.83% 79.91% -41.88% -66.51% -97.87% 75.48% -
  Horiz. % 63.97% 23.02% 114.61% 80.78% 48.52% 24.52% 100.00%
NP 426,496 343,077 625,988 446,613 324,817 187,390 390,072 6.11%
  QoQ % 24.31% -45.19% 40.16% 37.50% 73.34% -51.96% -
  Horiz. % 109.34% 87.95% 160.48% 114.50% 83.27% 48.04% 100.00%
NP to SH 293,544 270,585 352,168 244,469 212,004 125,463 79,990 137.35%
  QoQ % 8.48% -23.17% 44.05% 15.31% 68.98% 56.85% -
  Horiz. % 366.98% 338.27% 440.27% 305.62% 265.04% 156.85% 100.00%
Tax Rate 23.56 % 12.12 % 27.34 % 27.10 % 23.49 % 21.19 % 34.51 % -22.41%
  QoQ % 94.39% -55.67% 0.89% 15.37% 10.85% -38.60% -
  Horiz. % 68.27% 35.12% 79.22% 78.53% 68.07% 61.40% 100.00%
Total Cost 3,059,424 1,444,680 6,417,624 4,795,101 3,139,659 1,557,177 6,367,462 -38.57%
  QoQ % 111.77% -77.49% 33.84% 52.73% 101.63% -75.54% -
  Horiz. % 48.05% 22.69% 100.79% 75.31% 49.31% 24.46% 100.00%
Net Worth 6,297,415 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 6.93%
  QoQ % -1.02% 4.27% 0.13% 0.39% -2.55% 9.41% -
  Horiz. % 110.61% 111.74% 107.16% 107.03% 106.62% 109.41% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 306,101 218,666 218,560 - 40,732 -
  QoQ % 0.00% 0.00% 39.99% 0.05% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 751.50% 536.84% 536.58% 0.00% 100.00%
Div Payout % - % - % 86.92 % 89.45 % 103.09 % - % 50.92 % -
  QoQ % 0.00% 0.00% -2.83% -13.23% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 170.70% 175.67% 202.45% 0.00% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 6,297,415 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 6.93%
  QoQ % -1.02% 4.27% 0.13% 0.39% -2.55% 9.41% -
  Horiz. % 110.61% 111.74% 107.16% 107.03% 106.62% 109.41% 100.00%
NOSH 4,374,724 4,371,324 4,372,876 4,373,327 4,371,216 4,356,353 4,073,219 4.86%
  QoQ % 0.08% -0.04% -0.01% 0.05% 0.34% 6.95% -
  Horiz. % 107.40% 107.32% 107.36% 107.37% 107.32% 106.95% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 12.23 % 19.19 % 8.89 % 8.52 % 9.38 % 10.74 % 5.77 % 64.78%
  QoQ % -36.27% 115.86% 4.34% -9.17% -12.66% 86.14% -
  Horiz. % 211.96% 332.58% 154.07% 147.66% 162.56% 186.14% 100.00%
ROE 4.66 % 4.25 % 5.77 % 4.01 % 3.49 % 2.01 % 1.40 % 122.44%
  QoQ % 9.65% -26.34% 43.89% 14.90% 73.63% 43.57% -
  Horiz. % 332.86% 303.57% 412.14% 286.43% 249.29% 143.57% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 79.68 40.90 161.08 119.86 79.26 40.05 165.90 -38.59%
  QoQ % 94.82% -74.61% 34.39% 51.22% 97.90% -75.86% -
  Horiz. % 48.03% 24.65% 97.09% 72.25% 47.78% 24.14% 100.00%
EPS 6.71 6.19 8.06 5.59 4.85 2.88 1.96 126.64%
  QoQ % 8.40% -23.20% 44.19% 15.26% 68.40% 46.94% -
  Horiz. % 342.35% 315.82% 411.22% 285.20% 247.45% 146.94% 100.00%
DPS 0.00 0.00 7.00 5.00 5.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 700.00% 500.00% 500.00% 0.00% 100.00%
NAPS 1.4395 1.4554 1.3953 1.3934 1.3887 1.4299 1.3978 1.97%
  QoQ % -1.09% 4.31% 0.14% 0.34% -2.88% 2.30% -
  Horiz. % 102.98% 104.12% 99.82% 99.69% 99.35% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 66.85 34.28 135.07 100.51 66.43 33.45 129.58 -35.60%
  QoQ % 95.01% -74.62% 34.38% 51.30% 98.59% -74.19% -
  Horiz. % 51.59% 26.45% 104.24% 77.57% 51.27% 25.81% 100.00%
EPS 5.63 5.19 6.75 4.69 4.07 2.41 1.53 137.78%
  QoQ % 8.48% -23.11% 43.92% 15.23% 68.88% 57.52% -
  Horiz. % 367.97% 339.22% 441.18% 306.54% 266.01% 157.52% 100.00%
DPS 0.00 0.00 5.87 4.19 4.19 0.00 0.78 -
  QoQ % 0.00% 0.00% 40.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 752.56% 537.18% 537.18% 0.00% 100.00%
NAPS 1.2076 1.2200 1.1700 1.1685 1.1640 1.1945 1.0918 6.93%
  QoQ % -1.02% 4.27% 0.13% 0.39% -2.55% 9.41% -
  Horiz. % 110.61% 111.74% 107.16% 107.03% 106.61% 109.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.0400 1.1900 1.1400 1.0900 1.0800 1.0800 1.7100 -
P/RPS 1.31 2.91 0.71 0.91 1.36 2.70 1.03 17.34%
  QoQ % -54.98% 309.86% -21.98% -33.09% -49.63% 162.14% -
  Horiz. % 127.18% 282.52% 68.93% 88.35% 132.04% 262.14% 100.00%
P/EPS 15.50 19.22 14.16 19.50 22.27 37.50 87.08 -68.26%
  QoQ % -19.35% 35.73% -27.38% -12.44% -40.61% -56.94% -
  Horiz. % 17.80% 22.07% 16.26% 22.39% 25.57% 43.06% 100.00%
EY 6.45 5.20 7.06 5.13 4.49 2.67 1.15 214.69%
  QoQ % 24.04% -26.35% 37.62% 14.25% 68.16% 132.17% -
  Horiz. % 560.87% 452.17% 613.91% 446.09% 390.43% 232.17% 100.00%
DY 0.00 0.00 6.14 4.59 4.63 0.00 0.58 -
  QoQ % 0.00% 0.00% 33.77% -0.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,058.62% 791.38% 798.28% 0.00% 100.00%
P/NAPS 0.72 0.82 0.82 0.78 0.78 0.76 1.22 -29.57%
  QoQ % -12.20% 0.00% 5.13% 0.00% 2.63% -37.70% -
  Horiz. % 59.02% 67.21% 67.21% 63.93% 63.93% 62.30% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 -
Price 0.9500 0.9600 1.2000 1.0900 1.1100 1.0800 1.2700 -
P/RPS 1.19 2.35 0.74 0.91 1.40 2.70 0.77 33.57%
  QoQ % -49.36% 217.57% -18.68% -35.00% -48.15% 250.65% -
  Horiz. % 154.55% 305.19% 96.10% 118.18% 181.82% 350.65% 100.00%
P/EPS 14.16 15.51 14.90 19.50 22.89 37.50 64.67 -63.57%
  QoQ % -8.70% 4.09% -23.59% -14.81% -38.96% -42.01% -
  Horiz. % 21.90% 23.98% 23.04% 30.15% 35.40% 57.99% 100.00%
EY 7.06 6.45 6.71 5.13 4.37 2.67 1.55 174.02%
  QoQ % 9.46% -3.87% 30.80% 17.39% 63.67% 72.26% -
  Horiz. % 455.48% 416.13% 432.90% 330.97% 281.94% 172.26% 100.00%
DY 0.00 0.00 5.83 4.59 4.50 0.00 0.79 -
  QoQ % 0.00% 0.00% 27.02% 2.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 737.97% 581.01% 569.62% 0.00% 100.00%
P/NAPS 0.66 0.66 0.86 0.78 0.80 0.76 0.91 -19.23%
  QoQ % 0.00% -23.26% 10.26% -2.50% 5.26% -16.48% -
  Horiz. % 72.53% 72.53% 94.51% 85.71% 87.91% 83.52% 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
 
 

474  289  576  870 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.0150.00 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.22+0.015 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 VIVOCOM-WE 0.020.00 
 PDZ 0.08+0.01 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers