Highlights

[BJCORP] QoQ 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 -     -62.49%    YoY -     120.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,698,163 1,787,757 1,872,772 1,777,238 1,719,909 1,744,567 1,887,705 -6.79%
  QoQ % -5.01% -4.54% 5.38% 3.33% -1.41% -7.58% -
  Horiz. % 89.96% 94.71% 99.21% 94.15% 91.11% 92.42% 100.00%
PBT 167,570 390,397 261,610 188,115 186,747 237,783 297,765 -31.77%
  QoQ % -57.08% 49.23% 39.07% 0.73% -21.46% -20.14% -
  Horiz. % 56.28% 131.11% 87.86% 63.18% 62.72% 79.86% 100.00%
Tax -84,151 -47,320 -79,394 -66,319 -49,320 -50,393 -45,112 51.36%
  QoQ % -77.83% 40.40% -19.72% -34.47% 2.13% -11.71% -
  Horiz. % 186.54% 104.89% 175.99% 147.01% 109.33% 111.71% 100.00%
NP 83,419 343,077 182,216 121,796 137,427 187,390 252,653 -52.13%
  QoQ % -75.69% 88.28% 49.61% -11.37% -26.66% -25.83% -
  Horiz. % 33.02% 135.79% 72.12% 48.21% 54.39% 74.17% 100.00%
NP to SH 22,959 270,585 103,612 32,465 86,541 125,463 143,851 -70.48%
  QoQ % -91.52% 161.15% 219.15% -62.49% -31.02% -12.78% -
  Horiz. % 15.96% 188.10% 72.03% 22.57% 60.16% 87.22% 100.00%
Tax Rate 50.22 % 12.12 % 30.35 % 35.25 % 26.41 % 21.19 % 15.15 % 121.83%
  QoQ % 314.36% -60.07% -13.90% 33.47% 24.63% 39.87% -
  Horiz. % 331.49% 80.00% 200.33% 232.67% 174.32% 139.87% 100.00%
Total Cost 1,614,744 1,444,680 1,690,556 1,655,442 1,582,482 1,557,177 1,635,052 -0.83%
  QoQ % 11.77% -14.54% 2.12% 4.61% 1.63% -4.76% -
  Horiz. % 98.76% 88.36% 103.39% 101.25% 96.78% 95.24% 100.00%
Net Worth 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 4.43%
  QoQ % -0.10% 4.48% -0.39% 0.21% -2.07% 4.61% -
  Horiz. % 106.73% 106.84% 102.26% 102.66% 102.45% 104.61% 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 - - 87,436 - - - 42,503 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 205.72% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 84.39 % - % - % - % 29.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 285.58% 0.00% 0.00% 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 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 4.43%
  QoQ % -0.10% 4.48% -0.39% 0.21% -2.07% 4.61% -
  Horiz. % 106.73% 106.84% 102.26% 102.66% 102.45% 104.61% 100.00%
NOSH 4,415,192 4,371,324 4,371,814 4,387,162 4,392,944 4,356,353 4,250,322 2.56%
  QoQ % 1.00% -0.01% -0.35% -0.13% 0.84% 2.49% -
  Horiz. % 103.88% 102.85% 102.86% 103.22% 103.36% 102.49% 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 4.91 % 19.19 % 9.73 % 6.85 % 7.99 % 10.74 % 13.38 % -48.65%
  QoQ % -74.41% 97.23% 42.04% -14.27% -25.61% -19.73% -
  Horiz. % 36.70% 143.42% 72.72% 51.20% 59.72% 80.27% 100.00%
ROE 0.36 % 4.25 % 1.70 % 0.53 % 1.42 % 2.01 % 2.42 % -71.83%
  QoQ % -91.53% 150.00% 220.75% -62.68% -29.35% -16.94% -
  Horiz. % 14.88% 175.62% 70.25% 21.90% 58.68% 83.06% 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 38.46 40.90 42.84 40.51 39.15 40.05 44.41 -9.12%
  QoQ % -5.97% -4.53% 5.75% 3.47% -2.25% -9.82% -
  Horiz. % 86.60% 92.10% 96.46% 91.22% 88.16% 90.18% 100.00%
EPS 0.52 6.19 2.37 0.74 1.97 2.88 3.39 -71.25%
  QoQ % -91.60% 161.18% 220.27% -62.44% -31.60% -15.04% -
  Horiz. % 15.34% 182.60% 69.91% 21.83% 58.11% 84.96% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4395 1.4554 1.3928 1.3934 1.3887 1.4299 1.4010 1.82%
  QoQ % -1.09% 4.49% -0.04% 0.34% -2.88% 2.06% -
  Horiz. % 102.75% 103.88% 99.41% 99.46% 99.12% 102.06% 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 32.56 34.28 35.91 34.08 32.98 33.45 36.20 -6.80%
  QoQ % -5.02% -4.54% 5.37% 3.34% -1.41% -7.60% -
  Horiz. % 89.94% 94.70% 99.20% 94.14% 91.10% 92.40% 100.00%
EPS 0.44 5.19 1.99 0.62 1.66 2.41 2.76 -70.50%
  QoQ % -91.52% 160.80% 220.97% -62.65% -31.12% -12.68% -
  Horiz. % 15.94% 188.04% 72.10% 22.46% 60.14% 87.32% 100.00%
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 204.88% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2187 1.2200 1.1676 1.1722 1.1698 1.1945 1.1419 4.42%
  QoQ % -0.11% 4.49% -0.39% 0.21% -2.07% 4.61% -
  Horiz. % 106.73% 106.84% 102.25% 102.65% 102.44% 104.61% 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 2.70 2.91 2.66 2.69 2.76 2.70 3.85 -21.01%
  QoQ % -7.22% 9.40% -1.12% -2.54% 2.22% -29.87% -
  Horiz. % 70.13% 75.58% 69.09% 69.87% 71.69% 70.13% 100.00%
P/EPS 200.00 19.22 48.10 147.30 54.82 37.50 50.52 149.63%
  QoQ % 940.58% -60.04% -67.35% 168.70% 46.19% -25.77% -
  Horiz. % 395.88% 38.04% 95.21% 291.57% 108.51% 74.23% 100.00%
EY 0.50 5.20 2.08 0.68 1.82 2.67 1.98 -59.95%
  QoQ % -90.38% 150.00% 205.88% -62.64% -31.84% 34.85% -
  Horiz. % 25.25% 262.63% 105.05% 34.34% 91.92% 134.85% 100.00%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 301.72% 0.00% 0.00% 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 2.47 2.35 2.80 2.69 2.84 2.70 2.86 -9.29%
  QoQ % 5.11% -16.07% 4.09% -5.28% 5.19% -5.59% -
  Horiz. % 86.36% 82.17% 97.90% 94.06% 99.30% 94.41% 100.00%
P/EPS 182.69 15.51 50.63 147.30 56.35 37.50 37.52 186.45%
  QoQ % 1,077.89% -69.37% -65.63% 161.40% 50.27% -0.05% -
  Horiz. % 486.91% 41.34% 134.94% 392.59% 150.19% 99.95% 100.00%
EY 0.55 6.45 1.98 0.68 1.77 2.67 2.66 -64.93%
  QoQ % -91.47% 225.76% 191.18% -61.58% -33.71% 0.38% -
  Horiz. % 20.68% 242.48% 74.44% 25.56% 66.54% 100.38% 100.00%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 211.39% 0.00% 0.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers