Highlights

[BJCORP] QoQ TTM 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 -     94.50%    YoY -     317.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 7,135,930 7,157,676 7,114,486 7,129,419 7,012,973 6,911,077 6,778,575 3.47%
  QoQ % -0.30% 0.61% -0.21% 1.66% 1.47% 1.95% -
  Horiz. % 105.27% 105.59% 104.96% 105.18% 103.46% 101.95% 100.00%
PBT 1,007,692 1,026,869 874,255 910,410 672,096 662,315 607,343 40.02%
  QoQ % -1.87% 17.46% -3.97% 35.46% 1.48% 9.05% -
  Horiz. % 165.92% 169.08% 143.95% 149.90% 110.66% 109.05% 100.00%
Tax -277,184 -242,353 -245,426 -211,144 -192,753 -202,138 -223,077 15.53%
  QoQ % -14.37% 1.25% -16.24% -9.54% 4.64% 9.39% -
  Horiz. % 124.25% 108.64% 110.02% 94.65% 86.41% 90.61% 100.00%
NP 730,508 784,516 628,829 699,266 479,343 460,177 384,266 53.28%
  QoQ % -6.88% 24.76% -10.07% 45.88% 4.16% 19.75% -
  Horiz. % 190.10% 204.16% 163.64% 181.97% 124.74% 119.75% 100.00%
NP to SH 429,621 493,203 348,081 388,320 199,650 164,936 79,374 207.33%
  QoQ % -12.89% 41.69% -10.36% 94.50% 21.05% 107.80% -
  Horiz. % 541.26% 621.37% 438.53% 489.23% 251.53% 207.80% 100.00%
Tax Rate 27.51 % 23.60 % 28.07 % 23.19 % 28.68 % 30.52 % 36.73 % -17.48%
  QoQ % 16.57% -15.92% 21.04% -19.14% -6.03% -16.91% -
  Horiz. % 74.90% 64.25% 76.42% 63.14% 78.08% 83.09% 100.00%
Total Cost 6,405,422 6,373,160 6,485,657 6,430,153 6,533,630 6,450,900 6,394,309 0.12%
  QoQ % 0.51% -1.73% 0.86% -1.58% 1.28% 0.89% -
  Horiz. % 100.17% 99.67% 101.43% 100.56% 102.18% 100.89% 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 87,436 87,436 42,503 42,503 42,503 42,503 61.54%
  QoQ % 0.00% 0.00% 105.72% 0.00% 0.00% 0.00% -
  Horiz. % 205.72% 205.72% 205.72% 100.00% 100.00% 100.00% 100.00%
Div Payout % 20.35 % 17.73 % 25.12 % 10.95 % 21.29 % 25.77 % 53.55 % -47.44%
  QoQ % 14.78% -29.42% 129.41% -48.57% -17.38% -51.88% -
  Horiz. % 38.00% 33.11% 46.91% 20.45% 39.76% 48.12% 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 10.24 % 10.96 % 8.84 % 9.81 % 6.84 % 6.66 % 5.67 % 48.14%
  QoQ % -6.57% 23.98% -9.89% 43.42% 2.70% 17.46% -
  Horiz. % 180.60% 193.30% 155.91% 173.02% 120.63% 117.46% 100.00%
ROE 6.76 % 7.75 % 5.72 % 6.35 % 3.27 % 2.65 % 1.33 % 194.74%
  QoQ % -12.77% 35.49% -9.92% 94.19% 23.40% 99.25% -
  Horiz. % 508.27% 582.71% 430.08% 477.44% 245.86% 199.25% 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 161.62 163.74 162.74 162.51 159.64 158.64 159.48 0.89%
  QoQ % -1.29% 0.61% 0.14% 1.80% 0.63% -0.53% -
  Horiz. % 101.34% 102.67% 102.04% 101.90% 100.10% 99.47% 100.00%
EPS 9.73 11.28 7.96 8.85 4.54 3.79 1.87 199.37%
  QoQ % -13.74% 41.71% -10.06% 94.93% 19.79% 102.67% -
  Horiz. % 520.32% 603.21% 425.67% 473.26% 242.78% 202.67% 100.00%
DPS 2.00 2.00 2.00 0.97 0.97 0.98 1.00 58.54%
  QoQ % 0.00% 0.00% 106.19% 0.00% -1.02% -2.00% -
  Horiz. % 200.00% 200.00% 200.00% 97.00% 97.00% 98.00% 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 136.84 137.25 136.43 136.71 134.48 132.52 129.98 3.48%
  QoQ % -0.30% 0.60% -0.20% 1.66% 1.48% 1.95% -
  Horiz. % 105.28% 105.59% 104.96% 105.18% 103.46% 101.95% 100.00%
EPS 8.24 9.46 6.67 7.45 3.83 3.16 1.52 207.65%
  QoQ % -12.90% 41.83% -10.47% 94.52% 21.20% 107.89% -
  Horiz. % 542.11% 622.37% 438.82% 490.13% 251.97% 207.89% 100.00%
DPS 1.68 1.68 1.68 0.82 0.82 0.82 0.82 61.10%
  QoQ % 0.00% 0.00% 104.88% 0.00% 0.00% 0.00% -
  Horiz. % 204.88% 204.88% 204.88% 100.00% 100.00% 100.00% 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 0.64 0.73 0.70 0.67 0.68 0.68 1.07 -28.94%
  QoQ % -12.33% 4.29% 4.48% -1.47% 0.00% -36.45% -
  Horiz. % 59.81% 68.22% 65.42% 62.62% 63.55% 63.55% 100.00%
P/EPS 10.69 10.55 14.32 12.31 23.76 28.53 91.57 -76.02%
  QoQ % 1.33% -26.33% 16.33% -48.19% -16.72% -68.84% -
  Horiz. % 11.67% 11.52% 15.64% 13.44% 25.95% 31.16% 100.00%
EY 9.36 9.48 6.98 8.12 4.21 3.51 1.09 317.70%
  QoQ % -1.27% 35.82% -14.04% 92.87% 19.94% 222.02% -
  Horiz. % 858.72% 869.72% 640.37% 744.95% 386.24% 322.02% 100.00%
DY 1.92 1.68 1.75 0.89 0.90 0.90 0.58 121.63%
  QoQ % 14.29% -4.00% 96.63% -1.11% 0.00% 55.17% -
  Horiz. % 331.03% 289.66% 301.72% 153.45% 155.17% 155.17% 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 0.59 0.59 0.74 0.67 0.70 0.68 0.80 -18.33%
  QoQ % 0.00% -20.27% 10.45% -4.29% 2.94% -15.00% -
  Horiz. % 73.75% 73.75% 92.50% 83.75% 87.50% 85.00% 100.00%
P/EPS 9.76 8.51 15.07 12.31 24.42 28.53 68.01 -72.49%
  QoQ % 14.69% -43.53% 22.42% -49.59% -14.41% -58.05% -
  Horiz. % 14.35% 12.51% 22.16% 18.10% 35.91% 41.95% 100.00%
EY 10.24 11.75 6.63 8.12 4.09 3.51 1.47 263.46%
  QoQ % -12.85% 77.22% -18.35% 98.53% 16.52% 138.78% -
  Horiz. % 696.60% 799.32% 451.02% 552.38% 278.23% 238.78% 100.00%
DY 2.11 2.08 1.67 0.89 0.87 0.90 0.79 92.16%
  QoQ % 1.44% 24.55% 87.64% 2.30% -3.33% 13.92% -
  Horiz. % 267.09% 263.29% 211.39% 112.66% 110.13% 113.92% 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.
 


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
 
 

458  552  451  692 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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