Highlights

[BJCORP] QoQ TTM Result on 2011-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -12.89%    YoY -     115.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 7,119,223 7,102,869 7,165,705 7,135,930 7,157,676 7,114,486 7,129,419 -0.10%
  QoQ % 0.23% -0.88% 0.42% -0.30% 0.61% -0.21% -
  Horiz. % 99.86% 99.63% 100.51% 100.09% 100.40% 99.79% 100.00%
PBT 629,838 855,026 954,840 1,007,692 1,026,869 874,255 910,410 -21.80%
  QoQ % -26.34% -10.45% -5.24% -1.87% 17.46% -3.97% -
  Horiz. % 69.18% 93.92% 104.88% 110.69% 112.79% 96.03% 100.00%
Tax -290,186 -269,082 -256,976 -277,184 -242,353 -245,426 -211,144 23.64%
  QoQ % -7.84% -4.71% 7.29% -14.37% 1.25% -16.24% -
  Horiz. % 137.44% 127.44% 121.71% 131.28% 114.78% 116.24% 100.00%
NP 339,652 585,944 697,864 730,508 784,516 628,829 699,266 -38.24%
  QoQ % -42.03% -16.04% -4.47% -6.88% 24.76% -10.07% -
  Horiz. % 48.57% 83.79% 99.80% 104.47% 112.19% 89.93% 100.00%
NP to SH 59,725 302,288 412,436 429,621 493,203 348,081 388,320 -71.33%
  QoQ % -80.24% -26.71% -4.00% -12.89% 41.69% -10.36% -
  Horiz. % 15.38% 77.85% 106.21% 110.64% 127.01% 89.64% 100.00%
Tax Rate 46.07 % 31.47 % 26.91 % 27.51 % 23.60 % 28.07 % 23.19 % 58.10%
  QoQ % 46.39% 16.95% -2.18% 16.57% -15.92% 21.04% -
  Horiz. % 198.66% 135.71% 116.04% 118.63% 101.77% 121.04% 100.00%
Total Cost 6,779,571 6,516,925 6,467,841 6,405,422 6,373,160 6,485,657 6,430,153 3.59%
  QoQ % 4.03% 0.76% 0.97% 0.51% -1.73% 0.86% -
  Horiz. % 105.43% 101.35% 100.59% 99.62% 99.11% 100.86% 100.00%
Net Worth 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 -5.64%
  QoQ % 2.87% -13.63% -0.76% -0.10% 4.48% -0.39% -
  Horiz. % 91.67% 89.11% 103.17% 103.97% 104.07% 99.61% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 43,573 43,573 87,436 87,436 87,436 87,436 42,503 1.67%
  QoQ % 0.00% -50.17% 0.00% 0.00% 0.00% 105.72% -
  Horiz. % 102.52% 102.52% 205.72% 205.72% 205.72% 205.72% 100.00%
Div Payout % 72.96 % 14.41 % 21.20 % 20.35 % 17.73 % 25.12 % 10.95 % 254.50%
  QoQ % 406.32% -32.03% 4.18% 14.78% -29.42% 129.41% -
  Horiz. % 666.30% 131.60% 193.61% 185.84% 161.92% 229.41% 100.00%
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 -5.64%
  QoQ % 2.87% -13.63% -0.76% -0.10% 4.48% -0.39% -
  Horiz. % 91.67% 89.11% 103.17% 103.97% 104.07% 99.61% 100.00%
NOSH 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 4,371,814 4,387,162 0.92%
  QoQ % 2.08% -0.19% -1.12% 1.00% -0.01% -0.35% -
  Horiz. % 101.39% 99.32% 99.51% 100.64% 99.64% 99.65% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.77 % 8.25 % 9.74 % 10.24 % 10.96 % 8.84 % 9.81 % -38.19%
  QoQ % -42.18% -15.30% -4.88% -6.57% 23.98% -9.89% -
  Horiz. % 48.62% 84.10% 99.29% 104.38% 111.72% 90.11% 100.00%
ROE 1.07 % 5.55 % 6.54 % 6.76 % 7.75 % 5.72 % 6.35 % -69.53%
  QoQ % -80.72% -15.14% -3.25% -12.77% 35.49% -9.92% -
  Horiz. % 16.85% 87.40% 102.99% 106.46% 122.05% 90.08% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 160.06 163.01 164.14 161.62 163.74 162.74 162.51 -1.01%
  QoQ % -1.81% -0.69% 1.56% -1.29% 0.61% 0.14% -
  Horiz. % 98.49% 100.31% 101.00% 99.45% 100.76% 100.14% 100.00%
EPS 1.34 6.94 9.45 9.73 11.28 7.96 8.85 -71.62%
  QoQ % -80.69% -26.56% -2.88% -13.74% 41.71% -10.06% -
  Horiz. % 15.14% 78.42% 106.78% 109.94% 127.46% 89.94% 100.00%
DPS 0.98 1.00 2.00 2.00 2.00 2.00 0.97 0.69%
  QoQ % -2.00% -50.00% 0.00% 0.00% 0.00% 106.19% -
  Horiz. % 101.03% 103.09% 206.19% 206.19% 206.19% 206.19% 100.00%
NAPS 1.2599 1.2502 1.4447 1.4395 1.4554 1.3928 1.3934 -6.50%
  QoQ % 0.78% -13.46% 0.36% -1.09% 4.49% -0.04% -
  Horiz. % 90.42% 89.72% 103.68% 103.31% 104.45% 99.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 136.52 136.20 137.41 136.84 137.25 136.43 136.71 -0.09%
  QoQ % 0.23% -0.88% 0.42% -0.30% 0.60% -0.20% -
  Horiz. % 99.86% 99.63% 100.51% 100.10% 100.39% 99.80% 100.00%
EPS 1.15 5.80 7.91 8.24 9.46 6.67 7.45 -71.26%
  QoQ % -80.17% -26.68% -4.00% -12.90% 41.83% -10.47% -
  Horiz. % 15.44% 77.85% 106.17% 110.60% 126.98% 89.53% 100.00%
DPS 0.84 0.84 1.68 1.68 1.68 1.68 0.82 1.62%
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 104.88% -
  Horiz. % 102.44% 102.44% 204.88% 204.88% 204.88% 204.88% 100.00%
NAPS 1.0746 1.0446 1.2094 1.2187 1.2200 1.1676 1.1722 -5.64%
  QoQ % 2.87% -13.63% -0.76% -0.11% 4.49% -0.39% -
  Horiz. % 91.67% 89.11% 103.17% 103.97% 104.08% 99.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.7300 0.8000 0.9500 1.0400 1.1900 1.1400 1.0900 -
P/RPS 0.46 0.49 0.58 0.64 0.73 0.70 0.67 -22.19%
  QoQ % -6.12% -15.52% -9.38% -12.33% 4.29% 4.48% -
  Horiz. % 68.66% 73.13% 86.57% 95.52% 108.96% 104.48% 100.00%
P/EPS 54.37 11.53 10.06 10.69 10.55 14.32 12.31 169.44%
  QoQ % 371.55% 14.61% -5.89% 1.33% -26.33% 16.33% -
  Horiz. % 441.67% 93.66% 81.72% 86.84% 85.70% 116.33% 100.00%
EY 1.84 8.67 9.94 9.36 9.48 6.98 8.12 -62.87%
  QoQ % -78.78% -12.78% 6.20% -1.27% 35.82% -14.04% -
  Horiz. % 22.66% 106.77% 122.41% 115.27% 116.75% 85.96% 100.00%
DY 1.34 1.25 2.11 1.92 1.68 1.75 0.89 31.40%
  QoQ % 7.20% -40.76% 9.90% 14.29% -4.00% 96.63% -
  Horiz. % 150.56% 140.45% 237.08% 215.73% 188.76% 196.63% 100.00%
P/NAPS 0.58 0.64 0.66 0.72 0.82 0.82 0.78 -17.94%
  QoQ % -9.38% -3.03% -8.33% -12.20% 0.00% 5.13% -
  Horiz. % 74.36% 82.05% 84.62% 92.31% 105.13% 105.13% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 -
Price 0.6400 0.7800 0.9300 0.9500 0.9600 1.2000 1.0900 -
P/RPS 0.40 0.48 0.57 0.59 0.59 0.74 0.67 -29.12%
  QoQ % -16.67% -15.79% -3.39% 0.00% -20.27% 10.45% -
  Horiz. % 59.70% 71.64% 85.07% 88.06% 88.06% 110.45% 100.00%
P/EPS 47.66 11.24 9.84 9.76 8.51 15.07 12.31 146.77%
  QoQ % 324.02% 14.23% 0.82% 14.69% -43.53% 22.42% -
  Horiz. % 387.16% 91.31% 79.94% 79.29% 69.13% 122.42% 100.00%
EY 2.10 8.89 10.16 10.24 11.75 6.63 8.12 -59.44%
  QoQ % -76.38% -12.50% -0.78% -12.85% 77.22% -18.35% -
  Horiz. % 25.86% 109.48% 125.12% 126.11% 144.70% 81.65% 100.00%
DY 1.53 1.28 2.15 2.11 2.08 1.67 0.89 43.55%
  QoQ % 19.53% -40.47% 1.90% 1.44% 24.55% 87.64% -
  Horiz. % 171.91% 143.82% 241.57% 237.08% 233.71% 187.64% 100.00%
P/NAPS 0.51 0.62 0.64 0.66 0.66 0.86 0.78 -24.69%
  QoQ % -17.74% -3.12% -3.03% 0.00% -23.26% 10.26% -
  Horiz. % 65.38% 79.49% 82.05% 84.62% 84.62% 110.26% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

498  258  602  863 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.21+0.12 
 PDZ-WB 0.06+0.03 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MLAB 0.055+0.015 
 ANZO 0.20-0.035 
 MQTECH 0.075+0.01 
 KNM 0.23+0.015 
 DGB 0.05+0.015 
 TDEX 0.075+0.015 

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. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
5. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
6. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
7. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers