Highlights

[BJCORP] QoQ Cumulative 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 -     56.85%    YoY -     214.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,241,714 3,464,476 1,744,567 6,757,534 4,890,870 3,230,078 68.40%
  QoQ % 34.38% 51.30% 98.59% -74.18% 38.17% 51.42% -
  Horiz. % 218.06% 162.28% 107.26% 54.01% 209.21% 151.42% 100.00%
PBT 861,551 612,645 424,530 237,783 595,600 309,578 359,777 79.28%
  QoQ % 40.63% 44.31% 78.54% -60.08% 92.39% -13.95% -
  Horiz. % 239.47% 170.28% 118.00% 66.09% 165.55% 86.05% 100.00%
Tax -235,563 -166,032 -99,713 -50,393 -205,528 -177,965 -130,037 48.76%
  QoQ % -41.88% -66.51% -97.87% 75.48% -15.49% -36.86% -
  Horiz. % 181.15% 127.68% 76.68% 38.75% 158.05% 136.86% 100.00%
NP 625,988 446,613 324,817 187,390 390,072 131,613 229,740 95.44%
  QoQ % 40.16% 37.50% 73.34% -51.96% 196.38% -42.71% -
  Horiz. % 272.48% 194.40% 141.38% 81.57% 169.79% 57.29% 100.00%
NP to SH 352,168 244,469 212,004 125,463 79,990 -64,478 91,728 145.79%
  QoQ % 44.05% 15.31% 68.98% 56.85% 224.06% -170.29% -
  Horiz. % 383.93% 266.52% 231.12% 136.78% 87.20% -70.29% 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 4,795,101 3,139,659 1,557,177 6,367,462 4,759,257 3,000,338 66.24%
  QoQ % 33.84% 52.73% 101.63% -75.54% 33.79% 58.62% -
  Horiz. % 213.90% 159.82% 104.64% 51.90% 212.22% 158.62% 100.00%
Net Worth 6,101,475 6,093,793 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 306,101 218,666 218,560 - 40,732 - - -
  QoQ % 39.99% 0.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 751.50% 536.84% 536.58% 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 6,093,793 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 % 4.01 % 3.49 % 2.01 % 1.40 % -1.14 % 1.57 % 138.72%
  QoQ % 43.89% 14.90% 73.63% 43.57% 222.81% -172.61% -
  Horiz. % 367.52% 255.41% 222.29% 128.03% 89.17% -72.61% 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 161.08 119.86 79.26 40.05 165.90 121.80 81.71 57.42%
  QoQ % 34.39% 51.22% 97.90% -75.86% 36.21% 49.06% -
  Horiz. % 197.14% 146.69% 97.00% 49.01% 203.04% 149.06% 100.00%
EPS 8.06 5.59 4.85 2.88 1.96 -1.60 2.33 129.25%
  QoQ % 44.19% 15.26% 68.40% 46.94% 222.50% -168.67% -
  Horiz. % 345.92% 239.91% 208.15% 123.61% 84.12% -68.67% 100.00%
DPS 7.00 5.00 5.00 0.00 1.00 0.00 0.00 -
  QoQ % 40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 700.00% 500.00% 500.00% 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 135.07 100.51 66.43 33.45 129.58 93.79 61.94 68.40%
  QoQ % 34.38% 51.30% 98.59% -74.19% 38.16% 51.42% -
  Horiz. % 218.07% 162.27% 107.25% 54.00% 209.20% 151.42% 100.00%
EPS 6.75 4.69 4.07 2.41 1.53 -1.24 1.76 145.62%
  QoQ % 43.92% 15.23% 68.88% 57.52% 223.39% -170.45% -
  Horiz. % 383.52% 266.48% 231.25% 136.93% 86.93% -70.45% 100.00%
DPS 5.87 4.19 4.19 0.00 0.78 0.00 0.00 -
  QoQ % 40.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 752.56% 537.18% 537.18% 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 0.91 1.36 2.70 1.03 1.01 1.44 -37.67%
  QoQ % -21.98% -33.09% -49.63% 162.14% 1.98% -29.86% -
  Horiz. % 49.31% 63.19% 94.44% 187.50% 71.53% 70.14% 100.00%
P/EPS 14.16 19.50 22.27 37.50 87.08 -76.60 50.85 -57.46%
  QoQ % -27.38% -12.44% -40.61% -56.94% 213.68% -250.64% -
  Horiz. % 27.85% 38.35% 43.80% 73.75% 171.25% -150.64% 100.00%
EY 7.06 5.13 4.49 2.67 1.15 -1.31 1.97 134.73%
  QoQ % 37.62% 14.25% 68.16% 132.17% 187.79% -166.50% -
  Horiz. % 358.38% 260.41% 227.92% 135.53% 58.38% -66.50% 100.00%
DY 6.14 4.59 4.63 0.00 0.58 0.00 0.00 -
  QoQ % 33.77% -0.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,058.62% 791.38% 798.28% 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 0.91 1.40 2.70 0.77 1.44 1.48 -37.08%
  QoQ % -18.68% -35.00% -48.15% 250.65% -46.53% -2.70% -
  Horiz. % 50.00% 61.49% 94.59% 182.43% 52.03% 97.30% 100.00%
P/EPS 14.90 19.50 22.89 37.50 64.67 -108.98 52.14 -56.71%
  QoQ % -23.59% -14.81% -38.96% -42.01% 159.34% -309.01% -
  Horiz. % 28.58% 37.40% 43.90% 71.92% 124.03% -209.01% 100.00%
EY 6.71 5.13 4.37 2.67 1.55 -0.92 1.92 130.82%
  QoQ % 30.80% 17.39% 63.67% 72.26% 268.48% -147.92% -
  Horiz. % 349.48% 267.19% 227.60% 139.06% 80.73% -47.92% 100.00%
DY 5.83 4.59 4.50 0.00 0.79 0.00 0.00 -
  QoQ % 27.02% 2.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 737.97% 581.01% 569.62% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. 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
Partners & Brokers