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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS