Highlights

[BJCORP] QoQ TTM 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 -     107.80%    YoY -     462.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 7,114,486 7,129,419 7,012,973 6,911,077 6,778,575 6,400,487 6,470,644 6.55%
  QoQ % -0.21% 1.66% 1.47% 1.95% 5.91% -1.08% -
  Horiz. % 109.95% 110.18% 108.38% 106.81% 104.76% 98.92% 100.00%
PBT 874,255 910,410 672,096 662,315 607,343 272,057 439,296 58.42%
  QoQ % -3.97% 35.46% 1.48% 9.05% 123.24% -38.07% -
  Horiz. % 199.01% 207.24% 152.99% 150.77% 138.25% 61.93% 100.00%
Tax -245,426 -211,144 -192,753 -202,138 -223,077 -213,679 -218,358 8.13%
  QoQ % -16.24% -9.54% 4.64% 9.39% -4.40% 2.14% -
  Horiz. % 112.40% 96.70% 88.27% 92.57% 102.16% 97.86% 100.00%
NP 628,829 699,266 479,343 460,177 384,266 58,378 220,938 101.22%
  QoQ % -10.07% 45.88% 4.16% 19.75% 558.24% -73.58% -
  Horiz. % 284.62% 316.50% 216.96% 208.28% 173.92% 26.42% 100.00%
NP to SH 348,081 388,320 199,650 164,936 79,374 -178,383 -4,236 -
  QoQ % -10.36% 94.50% 21.05% 107.80% 144.50% -4,111.12% -
  Horiz. % -8,217.21% -9,167.14% -4,713.17% -3,893.67% -1,873.80% 4,211.12% 100.00%
Tax Rate 28.07 % 23.19 % 28.68 % 30.52 % 36.73 % 78.54 % 49.71 % -31.75%
  QoQ % 21.04% -19.14% -6.03% -16.91% -53.23% 58.00% -
  Horiz. % 56.47% 46.65% 57.69% 61.40% 73.89% 158.00% 100.00%
Total Cost 6,485,657 6,430,153 6,533,630 6,450,900 6,394,309 6,342,109 6,249,706 2.51%
  QoQ % 0.86% -1.58% 1.28% 0.89% 0.82% 1.48% -
  Horiz. % 103.78% 102.89% 104.54% 103.22% 102.31% 101.48% 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 42,503 42,503 42,503 38,875 38,875 71.92%
  QoQ % 105.72% 0.00% 0.00% 0.00% 9.33% 0.00% -
  Horiz. % 224.91% 109.33% 109.33% 109.33% 109.33% 100.00% 100.00%
Div Payout % 25.12 % 10.95 % 21.29 % 25.77 % 53.55 % - % - % -
  QoQ % 129.41% -48.57% -17.38% -51.88% 0.00% 0.00% -
  Horiz. % 46.91% 20.45% 39.76% 48.12% 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 8.84 % 9.81 % 6.84 % 6.66 % 5.67 % 0.91 % 3.41 % 89.04%
  QoQ % -9.89% 43.42% 2.70% 17.46% 523.08% -73.31% -
  Horiz. % 259.24% 287.68% 200.59% 195.31% 166.28% 26.69% 100.00%
ROE 5.72 % 6.35 % 3.27 % 2.65 % 1.33 % -3.05 % -0.07 % -
  QoQ % -9.92% 94.19% 23.40% 99.25% 143.61% -4,257.14% -
  Horiz. % -8,171.43% -9,071.43% -4,671.43% -3,785.71% -1,900.00% 4,357.14% 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 162.74 162.51 159.64 158.64 159.48 153.49 164.20 -0.60%
  QoQ % 0.14% 1.80% 0.63% -0.53% 3.90% -6.52% -
  Horiz. % 99.11% 98.97% 97.22% 96.61% 97.13% 93.48% 100.00%
EPS 7.96 8.85 4.54 3.79 1.87 -4.28 -0.11 -
  QoQ % -10.06% 94.93% 19.79% 102.67% 143.69% -3,790.91% -
  Horiz. % -7,236.36% -8,045.46% -4,127.27% -3,445.45% -1,700.00% 3,890.91% 100.00%
DPS 2.00 0.97 0.97 0.98 1.00 0.93 0.99 60.01%
  QoQ % 106.19% 0.00% -1.02% -2.00% 7.53% -6.06% -
  Horiz. % 202.02% 97.98% 97.98% 98.99% 101.01% 93.94% 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 136.43 136.71 134.48 132.52 129.98 122.73 124.08 6.55%
  QoQ % -0.20% 1.66% 1.48% 1.95% 5.91% -1.09% -
  Horiz. % 109.95% 110.18% 108.38% 106.80% 104.75% 98.91% 100.00%
EPS 6.67 7.45 3.83 3.16 1.52 -3.42 -0.08 -
  QoQ % -10.47% 94.52% 21.20% 107.89% 144.44% -4,175.00% -
  Horiz. % -8,337.50% -9,312.50% -4,787.50% -3,950.00% -1,900.00% 4,275.00% 100.00%
DPS 1.68 0.82 0.82 0.82 0.82 0.75 0.75 71.45%
  QoQ % 104.88% 0.00% 0.00% 0.00% 9.33% 0.00% -
  Horiz. % 224.00% 109.33% 109.33% 109.33% 109.33% 100.00% 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 0.70 0.67 0.68 0.68 1.07 0.80 0.72 -1.87%
  QoQ % 4.48% -1.47% 0.00% -36.45% 33.75% 11.11% -
  Horiz. % 97.22% 93.06% 94.44% 94.44% 148.61% 111.11% 100.00%
P/EPS 14.32 12.31 23.76 28.53 91.57 -28.75 -1,097.71 -
  QoQ % 16.33% -48.19% -16.72% -68.84% 418.50% 97.38% -
  Horiz. % -1.30% -1.12% -2.16% -2.60% -8.34% 2.62% 100.00%
EY 6.98 8.12 4.21 3.51 1.09 -3.48 -0.09 -
  QoQ % -14.04% 92.87% 19.94% 222.02% 131.32% -3,766.67% -
  Horiz. % -7,755.56% -9,022.22% -4,677.78% -3,900.00% -1,211.11% 3,866.67% 100.00%
DY 1.75 0.89 0.90 0.90 0.58 0.76 0.84 63.34%
  QoQ % 96.63% -1.11% 0.00% 55.17% -23.68% -9.52% -
  Horiz. % 208.33% 105.95% 107.14% 107.14% 69.05% 90.48% 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 0.74 0.67 0.70 0.68 0.80 1.14 0.74 -
  QoQ % 10.45% -4.29% 2.94% -15.00% -29.82% 54.05% -
  Horiz. % 100.00% 90.54% 94.59% 91.89% 108.11% 154.05% 100.00%
P/EPS 15.07 12.31 24.42 28.53 68.01 -40.91 -1,125.62 -
  QoQ % 22.42% -49.59% -14.41% -58.05% 266.24% 96.37% -
  Horiz. % -1.34% -1.09% -2.17% -2.53% -6.04% 3.63% 100.00%
EY 6.63 8.12 4.09 3.51 1.47 -2.44 -0.09 -
  QoQ % -18.35% 98.53% 16.52% 138.78% 160.25% -2,611.11% -
  Horiz. % -7,366.67% -9,022.22% -4,544.44% -3,900.00% -1,633.33% 2,711.11% 100.00%
DY 1.67 0.89 0.87 0.90 0.79 0.53 0.82 60.88%
  QoQ % 87.64% 2.30% -3.33% 13.92% 49.06% -35.37% -
  Horiz. % 203.66% 108.54% 106.10% 109.76% 96.34% 64.63% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers