Highlights

[BJCORP] QoQ 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 -     -12.78%    YoY -     214.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,872,772 1,777,238 1,719,909 1,744,567 1,887,705 1,660,792 1,618,013 10.27%
  QoQ % 5.38% 3.33% -1.41% -7.58% 13.66% 2.64% -
  Horiz. % 115.75% 109.84% 106.30% 107.82% 116.67% 102.64% 100.00%
PBT 261,610 188,115 186,747 237,783 297,765 -50,199 176,966 29.86%
  QoQ % 39.07% 0.73% -21.46% -20.14% 693.17% -128.37% -
  Horiz. % 147.83% 106.30% 105.53% 134.37% 168.26% -28.37% 100.00%
Tax -79,394 -66,319 -49,320 -50,393 -45,112 -47,928 -58,705 22.36%
  QoQ % -19.72% -34.47% 2.13% -11.71% 5.88% 18.36% -
  Horiz. % 135.24% 112.97% 84.01% 85.84% 76.85% 81.64% 100.00%
NP 182,216 121,796 137,427 187,390 252,653 -98,127 118,261 33.51%
  QoQ % 49.61% -11.37% -26.66% -25.83% 357.48% -182.97% -
  Horiz. % 154.08% 102.99% 116.21% 158.45% 213.64% -82.97% 100.00%
NP to SH 103,612 32,465 86,541 125,463 143,851 -156,205 51,827 58.90%
  QoQ % 219.15% -62.49% -31.02% -12.78% 192.09% -401.40% -
  Horiz. % 199.92% 62.64% 166.98% 242.08% 277.56% -301.40% 100.00%
Tax Rate 30.35 % 35.25 % 26.41 % 21.19 % 15.15 % - % 33.17 % -5.77%
  QoQ % -13.90% 33.47% 24.63% 39.87% 0.00% 0.00% -
  Horiz. % 91.50% 106.27% 79.62% 63.88% 45.67% 0.00% 100.00%
Total Cost 1,690,556 1,655,442 1,582,482 1,557,177 1,635,052 1,758,919 1,499,752 8.33%
  QoQ % 2.12% 4.61% 1.63% -4.76% -7.04% 17.28% -
  Horiz. % 112.72% 110.38% 105.52% 103.83% 109.02% 117.28% 100.00%
Net Worth 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 5,849,904 5,833,659 2.91%
  QoQ % -0.39% 0.21% -2.07% 4.61% 1.79% 0.28% -
  Horiz. % 104.38% 104.79% 104.57% 106.78% 102.07% 100.28% 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 87,436 - - - 42,503 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 285.58% 0.00% 0.00% 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 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 5,849,904 5,833,659 2.91%
  QoQ % -0.39% 0.21% -2.07% 4.61% 1.79% 0.28% -
  Horiz. % 104.38% 104.79% 104.57% 106.78% 102.07% 100.28% 100.00%
NOSH 4,371,814 4,387,162 4,392,944 4,356,353 4,250,322 4,169,865 3,940,596 7.19%
  QoQ % -0.35% -0.13% 0.84% 2.49% 1.93% 5.82% -
  Horiz. % 110.94% 111.33% 111.48% 110.55% 107.86% 105.82% 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 9.73 % 6.85 % 7.99 % 10.74 % 13.38 % -5.91 % 7.31 % 21.07%
  QoQ % 42.04% -14.27% -25.61% -19.73% 326.40% -180.85% -
  Horiz. % 133.11% 93.71% 109.30% 146.92% 183.04% -80.85% 100.00%
ROE 1.70 % 0.53 % 1.42 % 2.01 % 2.42 % -2.67 % 0.89 % 54.13%
  QoQ % 220.75% -62.68% -29.35% -16.94% 190.64% -400.00% -
  Horiz. % 191.01% 59.55% 159.55% 225.84% 271.91% -300.00% 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 42.84 40.51 39.15 40.05 44.41 39.83 41.06 2.88%
  QoQ % 5.75% 3.47% -2.25% -9.82% 11.50% -3.00% -
  Horiz. % 104.34% 98.66% 95.35% 97.54% 108.16% 97.00% 100.00%
EPS 2.37 0.74 1.97 2.88 3.39 -3.75 1.31 48.64%
  QoQ % 220.27% -62.44% -31.60% -15.04% 190.40% -386.26% -
  Horiz. % 180.92% 56.49% 150.38% 219.85% 258.78% -286.26% 100.00%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3928 1.3934 1.3887 1.4299 1.4010 1.4029 1.4804 -4.00%
  QoQ % -0.04% 0.34% -2.88% 2.06% -0.14% -5.24% -
  Horiz. % 94.08% 94.12% 93.81% 96.59% 94.64% 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 35.91 34.08 32.98 33.45 36.20 31.85 31.03 10.26%
  QoQ % 5.37% 3.34% -1.41% -7.60% 13.66% 2.64% -
  Horiz. % 115.73% 109.83% 106.28% 107.80% 116.66% 102.64% 100.00%
EPS 1.99 0.62 1.66 2.41 2.76 -3.00 0.99 59.48%
  QoQ % 220.97% -62.65% -31.12% -12.68% 192.00% -403.03% -
  Horiz. % 201.01% 62.63% 167.68% 243.43% 278.79% -303.03% 100.00%
DPS 1.68 0.00 0.00 0.00 0.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.88% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1676 1.1722 1.1698 1.1945 1.1419 1.1218 1.1186 2.91%
  QoQ % -0.39% 0.21% -2.07% 4.61% 1.79% 0.29% -
  Horiz. % 104.38% 104.79% 104.58% 106.79% 102.08% 100.29% 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 2.66 2.69 2.76 2.70 3.85 3.09 2.87 -4.95%
  QoQ % -1.12% -2.54% 2.22% -29.87% 24.60% 7.67% -
  Horiz. % 92.68% 93.73% 96.17% 94.08% 134.15% 107.67% 100.00%
P/EPS 48.10 147.30 54.82 37.50 50.52 -32.83 89.72 -34.08%
  QoQ % -67.35% 168.70% 46.19% -25.77% 253.88% -136.59% -
  Horiz. % 53.61% 164.18% 61.10% 41.80% 56.31% -36.59% 100.00%
EY 2.08 0.68 1.82 2.67 1.98 -3.05 1.11 52.17%
  QoQ % 205.88% -62.64% -31.84% 34.85% 164.92% -374.77% -
  Horiz. % 187.39% 61.26% 163.96% 240.54% 178.38% -274.77% 100.00%
DY 1.75 0.00 0.00 0.00 0.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.72% 0.00% 0.00% 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 2.80 2.69 2.84 2.70 2.86 4.39 2.95 -3.43%
  QoQ % 4.09% -5.28% 5.19% -5.59% -34.85% 48.81% -
  Horiz. % 94.92% 91.19% 96.27% 91.53% 96.95% 148.81% 100.00%
P/EPS 50.63 147.30 56.35 37.50 37.52 -46.72 92.00 -32.92%
  QoQ % -65.63% 161.40% 50.27% -0.05% 180.31% -150.78% -
  Horiz. % 55.03% 160.11% 61.25% 40.76% 40.78% -50.78% 100.00%
EY 1.98 0.68 1.77 2.67 2.66 -2.14 1.09 49.04%
  QoQ % 191.18% -61.58% -33.71% 0.38% 224.30% -296.33% -
  Horiz. % 181.65% 62.39% 162.39% 244.95% 244.04% -196.33% 100.00%
DY 1.67 0.00 0.00 0.00 0.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.39% 0.00% 0.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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