Highlights

[BJCORP] QoQ TTM Result on 2011-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -10.36%    YoY -     338.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 7,165,705 7,135,930 7,157,676 7,114,486 7,129,419 7,012,973 6,911,077 2.43%
  QoQ % 0.42% -0.30% 0.61% -0.21% 1.66% 1.47% -
  Horiz. % 103.68% 103.25% 103.57% 102.94% 103.16% 101.47% 100.00%
PBT 954,840 1,007,692 1,026,869 874,255 910,410 672,096 662,315 27.53%
  QoQ % -5.24% -1.87% 17.46% -3.97% 35.46% 1.48% -
  Horiz. % 144.17% 152.15% 155.04% 132.00% 137.46% 101.48% 100.00%
Tax -256,976 -277,184 -242,353 -245,426 -211,144 -192,753 -202,138 17.30%
  QoQ % 7.29% -14.37% 1.25% -16.24% -9.54% 4.64% -
  Horiz. % 127.13% 137.13% 119.89% 121.42% 104.46% 95.36% 100.00%
NP 697,864 730,508 784,516 628,829 699,266 479,343 460,177 31.90%
  QoQ % -4.47% -6.88% 24.76% -10.07% 45.88% 4.16% -
  Horiz. % 151.65% 158.74% 170.48% 136.65% 151.96% 104.16% 100.00%
NP to SH 412,436 429,621 493,203 348,081 388,320 199,650 164,936 83.92%
  QoQ % -4.00% -12.89% 41.69% -10.36% 94.50% 21.05% -
  Horiz. % 250.06% 260.48% 299.03% 211.04% 235.44% 121.05% 100.00%
Tax Rate 26.91 % 27.51 % 23.60 % 28.07 % 23.19 % 28.68 % 30.52 % -8.03%
  QoQ % -2.18% 16.57% -15.92% 21.04% -19.14% -6.03% -
  Horiz. % 88.17% 90.14% 77.33% 91.97% 75.98% 93.97% 100.00%
Total Cost 6,467,841 6,405,422 6,373,160 6,485,657 6,430,153 6,533,630 6,450,900 0.17%
  QoQ % 0.97% 0.51% -1.73% 0.86% -1.58% 1.28% -
  Horiz. % 100.26% 99.30% 98.79% 100.54% 99.68% 101.28% 100.00%
Net Worth 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 6,229,150 0.83%
  QoQ % -0.76% -0.10% 4.48% -0.39% 0.21% -2.07% -
  Horiz. % 101.25% 102.03% 102.13% 97.75% 98.14% 97.93% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 87,436 87,436 87,436 87,436 42,503 42,503 42,503 61.54%
  QoQ % 0.00% 0.00% 0.00% 105.72% 0.00% 0.00% -
  Horiz. % 205.72% 205.72% 205.72% 205.72% 100.00% 100.00% 100.00%
Div Payout % 21.20 % 20.35 % 17.73 % 25.12 % 10.95 % 21.29 % 25.77 % -12.17%
  QoQ % 4.18% 14.78% -29.42% 129.41% -48.57% -17.38% -
  Horiz. % 82.27% 78.97% 68.80% 97.48% 42.49% 82.62% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 6,229,150 0.83%
  QoQ % -0.76% -0.10% 4.48% -0.39% 0.21% -2.07% -
  Horiz. % 101.25% 102.03% 102.13% 97.75% 98.14% 97.93% 100.00%
NOSH 4,365,714 4,415,192 4,371,324 4,371,814 4,387,162 4,392,944 4,356,353 0.14%
  QoQ % -1.12% 1.00% -0.01% -0.35% -0.13% 0.84% -
  Horiz. % 100.21% 101.35% 100.34% 100.35% 100.71% 100.84% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 9.74 % 10.24 % 10.96 % 8.84 % 9.81 % 6.84 % 6.66 % 28.75%
  QoQ % -4.88% -6.57% 23.98% -9.89% 43.42% 2.70% -
  Horiz. % 146.25% 153.75% 164.56% 132.73% 147.30% 102.70% 100.00%
ROE 6.54 % 6.76 % 7.75 % 5.72 % 6.35 % 3.27 % 2.65 % 82.32%
  QoQ % -3.25% -12.77% 35.49% -9.92% 94.19% 23.40% -
  Horiz. % 246.79% 255.09% 292.45% 215.85% 239.62% 123.40% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 164.14 161.62 163.74 162.74 162.51 159.64 158.64 2.29%
  QoQ % 1.56% -1.29% 0.61% 0.14% 1.80% 0.63% -
  Horiz. % 103.47% 101.88% 103.21% 102.58% 102.44% 100.63% 100.00%
EPS 9.45 9.73 11.28 7.96 8.85 4.54 3.79 83.57%
  QoQ % -2.88% -13.74% 41.71% -10.06% 94.93% 19.79% -
  Horiz. % 249.34% 256.73% 297.63% 210.03% 233.51% 119.79% 100.00%
DPS 2.00 2.00 2.00 2.00 0.97 0.97 0.98 60.68%
  QoQ % 0.00% 0.00% 0.00% 106.19% 0.00% -1.02% -
  Horiz. % 204.08% 204.08% 204.08% 204.08% 98.98% 98.98% 100.00%
NAPS 1.4447 1.4395 1.4554 1.3928 1.3934 1.3887 1.4299 0.69%
  QoQ % 0.36% -1.09% 4.49% -0.04% 0.34% -2.88% -
  Horiz. % 101.04% 100.67% 101.78% 97.41% 97.45% 97.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,366,993
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 133.51 132.96 133.36 132.56 132.84 130.67 128.77 2.43%
  QoQ % 0.41% -0.30% 0.60% -0.21% 1.66% 1.48% -
  Horiz. % 103.68% 103.25% 103.56% 102.94% 103.16% 101.48% 100.00%
EPS 7.68 8.00 9.19 6.49 7.24 3.72 3.07 83.97%
  QoQ % -4.00% -12.95% 41.60% -10.36% 94.62% 21.17% -
  Horiz. % 250.16% 260.59% 299.35% 211.40% 235.83% 121.17% 100.00%
DPS 1.63 1.63 1.63 1.63 0.79 0.79 0.79 61.86%
  QoQ % 0.00% 0.00% 0.00% 106.33% 0.00% 0.00% -
  Horiz. % 206.33% 206.33% 206.33% 206.33% 100.00% 100.00% 100.00%
NAPS 1.1752 1.1842 1.1854 1.1345 1.1390 1.1367 1.1606 0.83%
  QoQ % -0.76% -0.10% 4.49% -0.40% 0.20% -2.06% -
  Horiz. % 101.26% 102.03% 102.14% 97.75% 98.14% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.9500 1.0400 1.1900 1.1400 1.0900 1.0800 1.0800 -
P/RPS 0.58 0.64 0.73 0.70 0.67 0.68 0.68 -10.04%
  QoQ % -9.38% -12.33% 4.29% 4.48% -1.47% 0.00% -
  Horiz. % 85.29% 94.12% 107.35% 102.94% 98.53% 100.00% 100.00%
P/EPS 10.06 10.69 10.55 14.32 12.31 23.76 28.53 -49.99%
  QoQ % -5.89% 1.33% -26.33% 16.33% -48.19% -16.72% -
  Horiz. % 35.26% 37.47% 36.98% 50.19% 43.15% 83.28% 100.00%
EY 9.94 9.36 9.48 6.98 8.12 4.21 3.51 99.78%
  QoQ % 6.20% -1.27% 35.82% -14.04% 92.87% 19.94% -
  Horiz. % 283.19% 266.67% 270.09% 198.86% 231.34% 119.94% 100.00%
DY 2.11 1.92 1.68 1.75 0.89 0.90 0.90 76.21%
  QoQ % 9.90% 14.29% -4.00% 96.63% -1.11% 0.00% -
  Horiz. % 234.44% 213.33% 186.67% 194.44% 98.89% 100.00% 100.00%
P/NAPS 0.66 0.72 0.82 0.82 0.78 0.78 0.76 -8.95%
  QoQ % -8.33% -12.20% 0.00% 5.13% 0.00% 2.63% -
  Horiz. % 86.84% 94.74% 107.89% 107.89% 102.63% 102.63% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 -
Price 0.9300 0.9500 0.9600 1.2000 1.0900 1.1100 1.0800 -
P/RPS 0.57 0.59 0.59 0.74 0.67 0.70 0.68 -11.07%
  QoQ % -3.39% 0.00% -20.27% 10.45% -4.29% 2.94% -
  Horiz. % 83.82% 86.76% 86.76% 108.82% 98.53% 102.94% 100.00%
P/EPS 9.84 9.76 8.51 15.07 12.31 24.42 28.53 -50.72%
  QoQ % 0.82% 14.69% -43.53% 22.42% -49.59% -14.41% -
  Horiz. % 34.49% 34.21% 29.83% 52.82% 43.15% 85.59% 100.00%
EY 10.16 10.24 11.75 6.63 8.12 4.09 3.51 102.71%
  QoQ % -0.78% -12.85% 77.22% -18.35% 98.53% 16.52% -
  Horiz. % 289.46% 291.74% 334.76% 188.89% 231.34% 116.52% 100.00%
DY 2.15 2.11 2.08 1.67 0.89 0.87 0.90 78.42%
  QoQ % 1.90% 1.44% 24.55% 87.64% 2.30% -3.33% -
  Horiz. % 238.89% 234.44% 231.11% 185.56% 98.89% 96.67% 100.00%
P/NAPS 0.64 0.66 0.66 0.86 0.78 0.80 0.76 -10.80%
  QoQ % -3.03% 0.00% -23.26% 10.26% -2.50% 5.26% -
  Horiz. % 84.21% 86.84% 86.84% 113.16% 102.63% 105.26% 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.
 


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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS