Highlights

[BJCORP] QoQ TTM Result on 2011-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     41.69%    YoY -     199.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 7,102,869 7,165,705 7,135,930 7,157,676 7,114,486 7,129,419 7,012,973 0.85%
  QoQ % -0.88% 0.42% -0.30% 0.61% -0.21% 1.66% -
  Horiz. % 101.28% 102.18% 101.75% 102.06% 101.45% 101.66% 100.00%
PBT 855,026 954,840 1,007,692 1,026,869 874,255 910,410 672,096 17.43%
  QoQ % -10.45% -5.24% -1.87% 17.46% -3.97% 35.46% -
  Horiz. % 127.22% 142.07% 149.93% 152.79% 130.08% 135.46% 100.00%
Tax -269,082 -256,976 -277,184 -242,353 -245,426 -211,144 -192,753 24.93%
  QoQ % -4.71% 7.29% -14.37% 1.25% -16.24% -9.54% -
  Horiz. % 139.60% 133.32% 143.80% 125.73% 127.33% 109.54% 100.00%
NP 585,944 697,864 730,508 784,516 628,829 699,266 479,343 14.34%
  QoQ % -16.04% -4.47% -6.88% 24.76% -10.07% 45.88% -
  Horiz. % 122.24% 145.59% 152.40% 163.66% 131.19% 145.88% 100.00%
NP to SH 302,288 412,436 429,621 493,203 348,081 388,320 199,650 31.89%
  QoQ % -26.71% -4.00% -12.89% 41.69% -10.36% 94.50% -
  Horiz. % 151.41% 206.58% 215.19% 247.03% 174.35% 194.50% 100.00%
Tax Rate 31.47 % 26.91 % 27.51 % 23.60 % 28.07 % 23.19 % 28.68 % 6.39%
  QoQ % 16.95% -2.18% 16.57% -15.92% 21.04% -19.14% -
  Horiz. % 109.73% 93.83% 95.92% 82.29% 97.87% 80.86% 100.00%
Total Cost 6,516,925 6,467,841 6,405,422 6,373,160 6,485,657 6,430,153 6,533,630 -0.17%
  QoQ % 0.76% 0.97% 0.51% -1.73% 0.86% -1.58% -
  Horiz. % 99.74% 98.99% 98.04% 97.54% 99.27% 98.42% 100.00%
Net Worth 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 -7.28%
  QoQ % -13.63% -0.76% -0.10% 4.48% -0.39% 0.21% -
  Horiz. % 89.30% 103.39% 104.18% 104.29% 99.81% 100.21% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 43,573 87,436 87,436 87,436 87,436 42,503 42,503 1.67%
  QoQ % -50.17% 0.00% 0.00% 0.00% 105.72% 0.00% -
  Horiz. % 102.52% 205.72% 205.72% 205.72% 205.72% 100.00% 100.00%
Div Payout % 14.41 % 21.20 % 20.35 % 17.73 % 25.12 % 10.95 % 21.29 % -22.93%
  QoQ % -32.03% 4.18% 14.78% -29.42% 129.41% -48.57% -
  Horiz. % 67.68% 99.58% 95.58% 83.28% 117.99% 51.43% 100.00%
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 -7.28%
  QoQ % -13.63% -0.76% -0.10% 4.48% -0.39% 0.21% -
  Horiz. % 89.30% 103.39% 104.18% 104.29% 99.81% 100.21% 100.00%
NOSH 4,357,333 4,365,714 4,415,192 4,371,324 4,371,814 4,387,162 4,392,944 -0.54%
  QoQ % -0.19% -1.12% 1.00% -0.01% -0.35% -0.13% -
  Horiz. % 99.19% 99.38% 100.51% 99.51% 99.52% 99.87% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 8.25 % 9.74 % 10.24 % 10.96 % 8.84 % 9.81 % 6.84 % 13.32%
  QoQ % -15.30% -4.88% -6.57% 23.98% -9.89% 43.42% -
  Horiz. % 120.61% 142.40% 149.71% 160.23% 129.24% 143.42% 100.00%
ROE 5.55 % 6.54 % 6.76 % 7.75 % 5.72 % 6.35 % 3.27 % 42.33%
  QoQ % -15.14% -3.25% -12.77% 35.49% -9.92% 94.19% -
  Horiz. % 169.72% 200.00% 206.73% 237.00% 174.92% 194.19% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 163.01 164.14 161.62 163.74 162.74 162.51 159.64 1.40%
  QoQ % -0.69% 1.56% -1.29% 0.61% 0.14% 1.80% -
  Horiz. % 102.11% 102.82% 101.24% 102.57% 101.94% 101.80% 100.00%
EPS 6.94 9.45 9.73 11.28 7.96 8.85 4.54 32.73%
  QoQ % -26.56% -2.88% -13.74% 41.71% -10.06% 94.93% -
  Horiz. % 152.86% 208.15% 214.32% 248.46% 175.33% 194.93% 100.00%
DPS 1.00 2.00 2.00 2.00 2.00 0.97 0.97 2.05%
  QoQ % -50.00% 0.00% 0.00% 0.00% 106.19% 0.00% -
  Horiz. % 103.09% 206.19% 206.19% 206.19% 206.19% 100.00% 100.00%
NAPS 1.2502 1.4447 1.4395 1.4554 1.3928 1.3934 1.3887 -6.77%
  QoQ % -13.46% 0.36% -1.09% 4.49% -0.04% 0.34% -
  Horiz. % 90.03% 104.03% 103.66% 104.80% 100.30% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 136.20 137.41 136.84 137.25 136.43 136.71 134.48 0.85%
  QoQ % -0.88% 0.42% -0.30% 0.60% -0.20% 1.66% -
  Horiz. % 101.28% 102.18% 101.75% 102.06% 101.45% 101.66% 100.00%
EPS 5.80 7.91 8.24 9.46 6.67 7.45 3.83 31.91%
  QoQ % -26.68% -4.00% -12.90% 41.83% -10.47% 94.52% -
  Horiz. % 151.44% 206.53% 215.14% 247.00% 174.15% 194.52% 100.00%
DPS 0.84 1.68 1.68 1.68 1.68 0.82 0.82 1.62%
  QoQ % -50.00% 0.00% 0.00% 0.00% 104.88% 0.00% -
  Horiz. % 102.44% 204.88% 204.88% 204.88% 204.88% 100.00% 100.00%
NAPS 1.0446 1.2094 1.2187 1.2200 1.1676 1.1722 1.1698 -7.28%
  QoQ % -13.63% -0.76% -0.11% 4.49% -0.39% 0.21% -
  Horiz. % 89.30% 103.39% 104.18% 104.29% 99.81% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.8000 0.9500 1.0400 1.1900 1.1400 1.0900 1.0800 -
P/RPS 0.49 0.58 0.64 0.73 0.70 0.67 0.68 -19.64%
  QoQ % -15.52% -9.38% -12.33% 4.29% 4.48% -1.47% -
  Horiz. % 72.06% 85.29% 94.12% 107.35% 102.94% 98.53% 100.00%
P/EPS 11.53 10.06 10.69 10.55 14.32 12.31 23.76 -38.27%
  QoQ % 14.61% -5.89% 1.33% -26.33% 16.33% -48.19% -
  Horiz. % 48.53% 42.34% 44.99% 44.40% 60.27% 51.81% 100.00%
EY 8.67 9.94 9.36 9.48 6.98 8.12 4.21 61.94%
  QoQ % -12.78% 6.20% -1.27% 35.82% -14.04% 92.87% -
  Horiz. % 205.94% 236.10% 222.33% 225.18% 165.80% 192.87% 100.00%
DY 1.25 2.11 1.92 1.68 1.75 0.89 0.90 24.51%
  QoQ % -40.76% 9.90% 14.29% -4.00% 96.63% -1.11% -
  Horiz. % 138.89% 234.44% 213.33% 186.67% 194.44% 98.89% 100.00%
P/NAPS 0.64 0.66 0.72 0.82 0.82 0.78 0.78 -12.37%
  QoQ % -3.03% -8.33% -12.20% 0.00% 5.13% 0.00% -
  Horiz. % 82.05% 84.62% 92.31% 105.13% 105.13% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 -
Price 0.7800 0.9300 0.9500 0.9600 1.2000 1.0900 1.1100 -
P/RPS 0.48 0.57 0.59 0.59 0.74 0.67 0.70 -22.26%
  QoQ % -15.79% -3.39% 0.00% -20.27% 10.45% -4.29% -
  Horiz. % 68.57% 81.43% 84.29% 84.29% 105.71% 95.71% 100.00%
P/EPS 11.24 9.84 9.76 8.51 15.07 12.31 24.42 -40.41%
  QoQ % 14.23% 0.82% 14.69% -43.53% 22.42% -49.59% -
  Horiz. % 46.03% 40.29% 39.97% 34.85% 61.71% 50.41% 100.00%
EY 8.89 10.16 10.24 11.75 6.63 8.12 4.09 67.88%
  QoQ % -12.50% -0.78% -12.85% 77.22% -18.35% 98.53% -
  Horiz. % 217.36% 248.41% 250.37% 287.29% 162.10% 198.53% 100.00%
DY 1.28 2.15 2.11 2.08 1.67 0.89 0.87 29.39%
  QoQ % -40.47% 1.90% 1.44% 24.55% 87.64% 2.30% -
  Horiz. % 147.13% 247.13% 242.53% 239.08% 191.95% 102.30% 100.00%
P/NAPS 0.62 0.64 0.66 0.66 0.86 0.78 0.80 -15.64%
  QoQ % -3.12% -3.03% 0.00% -23.26% 10.26% -2.50% -
  Horiz. % 77.50% 80.00% 82.50% 82.50% 107.50% 97.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+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