Highlights

[BJCORP] QoQ Quarter Result on 2011-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -91.52%    YoY -     -73.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 1,804,111 1,809,936 1,807,013 1,698,163 1,787,757 1,872,772 1,777,238 1.01%
  QoQ % -0.32% 0.16% 6.41% -5.01% -4.54% 5.38% -
  Horiz. % 101.51% 101.84% 101.68% 95.55% 100.59% 105.38% 100.00%
PBT 165,209 161,796 135,263 167,570 390,397 261,610 188,115 -8.30%
  QoQ % 2.11% 19.62% -19.28% -57.08% 49.23% 39.07% -
  Horiz. % 87.82% 86.01% 71.90% 89.08% 207.53% 139.07% 100.00%
Tax -68,424 -91,500 -46,111 -84,151 -47,320 -79,394 -66,319 2.11%
  QoQ % 25.22% -98.43% 45.20% -77.83% 40.40% -19.72% -
  Horiz. % 103.17% 137.97% 69.53% 126.89% 71.35% 119.72% 100.00%
NP 96,785 70,296 89,152 83,419 343,077 182,216 121,796 -14.22%
  QoQ % 37.68% -21.15% 6.87% -75.69% 88.28% 49.61% -
  Horiz. % 79.46% 57.72% 73.20% 68.49% 281.68% 149.61% 100.00%
NP to SH 28,022 -6,536 15,280 22,959 270,585 103,612 32,465 -9.35%
  QoQ % 528.73% -142.77% -33.45% -91.52% 161.15% 219.15% -
  Horiz. % 86.31% -20.13% 47.07% 70.72% 833.47% 319.15% 100.00%
Tax Rate 41.42 % 56.55 % 34.09 % 50.22 % 12.12 % 30.35 % 35.25 % 11.36%
  QoQ % -26.76% 65.88% -32.12% 314.36% -60.07% -13.90% -
  Horiz. % 117.50% 160.43% 96.71% 142.47% 34.38% 86.10% 100.00%
Total Cost 1,707,326 1,739,640 1,717,861 1,614,744 1,444,680 1,690,556 1,655,442 2.08%
  QoQ % -1.86% 1.27% 6.39% 11.77% -14.54% 2.12% -
  Horiz. % 103.13% 105.09% 103.77% 97.54% 87.27% 102.12% 100.00%
Net Worth 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 -5.64%
  QoQ % 2.87% -13.63% -0.76% -0.10% 4.48% -0.39% -
  Horiz. % 91.67% 89.11% 103.17% 103.97% 104.07% 99.61% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 43,573 - - - 87,436 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.83% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 84.39 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 -5.64%
  QoQ % 2.87% -13.63% -0.76% -0.10% 4.48% -0.39% -
  Horiz. % 91.67% 89.11% 103.17% 103.97% 104.07% 99.61% 100.00%
NOSH 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 4,371,814 4,387,162 0.92%
  QoQ % 2.08% -0.19% -1.12% 1.00% -0.01% -0.35% -
  Horiz. % 101.39% 99.32% 99.51% 100.64% 99.64% 99.65% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.36 % 3.88 % 4.93 % 4.91 % 19.19 % 9.73 % 6.85 % -15.10%
  QoQ % 38.14% -21.30% 0.41% -74.41% 97.23% 42.04% -
  Horiz. % 78.25% 56.64% 71.97% 71.68% 280.15% 142.04% 100.00%
ROE 0.50 % -0.12 % 0.24 % 0.36 % 4.25 % 1.70 % 0.53 % -3.81%
  QoQ % 516.67% -150.00% -33.33% -91.53% 150.00% 220.75% -
  Horiz. % 94.34% -22.64% 45.28% 67.92% 801.89% 320.75% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 40.56 41.54 41.39 38.46 40.90 42.84 40.51 0.08%
  QoQ % -2.36% 0.36% 7.62% -5.97% -4.53% 5.75% -
  Horiz. % 100.12% 102.54% 102.17% 94.94% 100.96% 105.75% 100.00%
EPS 0.63 -0.15 0.35 0.52 6.19 2.37 0.74 -10.18%
  QoQ % 520.00% -142.86% -32.69% -91.60% 161.18% 220.27% -
  Horiz. % 85.14% -20.27% 47.30% 70.27% 836.49% 320.27% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2599 1.2502 1.4447 1.4395 1.4554 1.3928 1.3934 -6.50%
  QoQ % 0.78% -13.46% 0.36% -1.09% 4.49% -0.04% -
  Horiz. % 90.42% 89.72% 103.68% 103.31% 104.45% 99.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 34.60 34.71 34.65 32.56 34.28 35.91 34.08 1.02%
  QoQ % -0.32% 0.17% 6.42% -5.02% -4.54% 5.37% -
  Horiz. % 101.53% 101.85% 101.67% 95.54% 100.59% 105.37% 100.00%
EPS 0.54 -0.13 0.29 0.44 5.19 1.99 0.62 -8.81%
  QoQ % 515.38% -144.83% -34.09% -91.52% 160.80% 220.97% -
  Horiz. % 87.10% -20.97% 46.77% 70.97% 837.10% 320.97% 100.00%
DPS 0.00 0.84 0.00 0.00 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0746 1.0446 1.2094 1.2187 1.2200 1.1676 1.1722 -5.64%
  QoQ % 2.87% -13.63% -0.76% -0.11% 4.49% -0.39% -
  Horiz. % 91.67% 89.11% 103.17% 103.97% 104.08% 99.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.7300 0.8000 0.9500 1.0400 1.1900 1.1400 1.0900 -
P/RPS 1.80 1.93 2.30 2.70 2.91 2.66 2.69 -23.52%
  QoQ % -6.74% -16.09% -14.81% -7.22% 9.40% -1.12% -
  Horiz. % 66.91% 71.75% 85.50% 100.37% 108.18% 98.88% 100.00%
P/EPS 115.87 -533.33 271.43 200.00 19.22 48.10 147.30 -14.80%
  QoQ % 121.73% -296.49% 35.71% 940.58% -60.04% -67.35% -
  Horiz. % 78.66% -362.07% 184.27% 135.78% 13.05% 32.65% 100.00%
EY 0.86 -0.19 0.37 0.50 5.20 2.08 0.68 16.96%
  QoQ % 552.63% -151.35% -26.00% -90.38% 150.00% 205.88% -
  Horiz. % 126.47% -27.94% 54.41% 73.53% 764.71% 305.88% 100.00%
DY 0.00 1.25 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.43% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.64 0.66 0.72 0.82 0.82 0.78 -17.94%
  QoQ % -9.38% -3.03% -8.33% -12.20% 0.00% 5.13% -
  Horiz. % 74.36% 82.05% 84.62% 92.31% 105.13% 105.13% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 -
Price 0.6400 0.7800 0.9300 0.9500 0.9600 1.2000 1.0900 -
P/RPS 1.58 1.88 2.25 2.47 2.35 2.80 2.69 -29.89%
  QoQ % -15.96% -16.44% -8.91% 5.11% -16.07% 4.09% -
  Horiz. % 58.74% 69.89% 83.64% 91.82% 87.36% 104.09% 100.00%
P/EPS 101.59 -520.00 265.71 182.69 15.51 50.63 147.30 -21.96%
  QoQ % 119.54% -295.70% 45.44% 1,077.89% -69.37% -65.63% -
  Horiz. % 68.97% -353.02% 180.39% 124.03% 10.53% 34.37% 100.00%
EY 0.98 -0.19 0.38 0.55 6.45 1.98 0.68 27.62%
  QoQ % 615.79% -150.00% -30.91% -91.47% 225.76% 191.18% -
  Horiz. % 144.12% -27.94% 55.88% 80.88% 948.53% 291.18% 100.00%
DY 0.00 1.28 0.00 0.00 0.00 1.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.65% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.62 0.64 0.66 0.66 0.86 0.78 -24.69%
  QoQ % -17.74% -3.12% -3.03% 0.00% -23.26% 10.26% -
  Horiz. % 65.38% 79.49% 82.05% 84.62% 84.62% 110.26% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers