Highlights

[BJCORP] YoY Annual (Unaudited) Result on 2010-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend YoY -     249.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 7,376,047 7,055,417 7,043,612 6,757,534 6,339,012 3,463,882 2,211,391 22.21%
  YoY % 4.54% 0.17% 4.23% 6.60% 83.00% 56.64% -
  Horiz. % 333.55% 319.05% 318.51% 305.58% 286.65% 156.64% 100.00%
PBT 575,262 849,197 861,551 595,600 274,561 1,177,836 270,318 13.40%
  YoY % -32.26% -1.43% 44.65% 116.93% -76.69% 335.72% -
  Horiz. % 212.81% 314.15% 318.72% 220.33% 101.57% 435.72% 100.00%
Tax -249,440 -249,703 -235,563 -205,528 -165,465 -45,829 3,032 -
  YoY % 0.11% -6.00% -14.61% -24.21% -261.05% -1,611.51% -
  Horiz. % -8,226.91% -8,235.59% -7,769.23% -6,778.63% -5,457.29% -1,511.51% 100.00%
NP 325,822 599,494 625,988 390,072 109,096 1,132,007 273,350 2.97%
  YoY % -45.65% -4.23% 60.48% 257.55% -90.36% 314.12% -
  Horiz. % 119.20% 219.31% 229.01% 142.70% 39.91% 414.12% 100.00%
NP to SH 74,978 311,571 352,168 79,990 -53,383 595,897 178,723 -13.47%
  YoY % -75.94% -11.53% 340.27% 249.84% -108.96% 233.42% -
  Horiz. % 41.95% 174.33% 197.05% 44.76% -29.87% 333.42% 100.00%
Tax Rate 43.36 % 29.40 % 27.34 % 34.51 % 60.27 % 3.89 % -1.12 % -
  YoY % 47.48% 7.53% -20.78% -42.74% 1,449.36% 447.32% -
  Horiz. % -3,871.43% -2,625.00% -2,441.07% -3,081.25% -5,381.25% -347.32% 100.00%
Total Cost 7,050,225 6,455,923 6,417,624 6,367,462 6,229,916 2,331,875 1,938,041 23.99%
  YoY % 9.21% 0.60% 0.79% 2.21% 167.16% 20.32% -
  Horiz. % 363.78% 333.12% 331.14% 328.55% 321.45% 120.32% 100.00%
Net Worth 5,393,575 5,590,347 6,101,475 5,693,546 5,870,739 5,345,096 3,708,560 6.44%
  YoY % -3.52% -8.38% 7.16% -3.02% 9.83% 44.13% -
  Horiz. % 145.44% 150.74% 164.52% 153.52% 158.30% 144.13% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 42,352 44,001 306,101 40,732 129,090 299,613 - -
  YoY % -3.75% -85.63% 651.50% -68.45% -56.91% 0.00% -
  Horiz. % 14.14% 14.69% 102.17% 13.59% 43.09% 100.00% -
Div Payout % 56.49 % 14.12 % 86.92 % 50.92 % - % 50.28 % - % -
  YoY % 300.07% -83.76% 70.70% 0.00% 0.00% 0.00% -
  Horiz. % 112.35% 28.08% 172.87% 101.27% 0.00% 100.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 5,393,575 5,590,347 6,101,475 5,693,546 5,870,739 5,345,096 3,708,560 6.44%
  YoY % -3.52% -8.38% 7.16% -3.02% 9.83% 44.13% -
  Horiz. % 145.44% 150.74% 164.52% 153.52% 158.30% 144.13% 100.00%
NOSH 4,235,238 4,400,116 4,372,876 4,073,219 3,853,455 3,329,033 3,675,117 2.39%
  YoY % -3.75% 0.62% 7.36% 5.70% 15.75% -9.42% -
  Horiz. % 115.24% 119.73% 118.99% 110.83% 104.85% 90.58% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 4.42 % 8.50 % 8.89 % 5.77 % 1.72 % 32.68 % 12.36 % -15.74%
  YoY % -48.00% -4.39% 54.07% 235.47% -94.74% 164.40% -
  Horiz. % 35.76% 68.77% 71.93% 46.68% 13.92% 264.40% 100.00%
ROE 1.39 % 5.57 % 5.77 % 1.40 % -0.91 % 11.15 % 4.82 % -18.70%
  YoY % -75.04% -3.47% 312.14% 253.85% -108.16% 131.33% -
  Horiz. % 28.84% 115.56% 119.71% 29.05% -18.88% 231.33% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 174.16 160.35 161.08 165.90 164.50 104.05 60.17 19.36%
  YoY % 8.61% -0.45% -2.91% 0.85% 58.10% 72.93% -
  Horiz. % 289.45% 266.49% 267.71% 275.72% 273.39% 172.93% 100.00%
EPS 1.79 7.09 8.06 1.96 -1.39 17.90 5.69 -17.52%
  YoY % -74.75% -12.03% 311.22% 241.01% -107.77% 214.59% -
  Horiz. % 31.46% 124.60% 141.65% 34.45% -24.43% 314.59% 100.00%
DPS 1.00 1.00 7.00 1.00 3.35 9.00 0.00 -
  YoY % 0.00% -85.71% 600.00% -70.15% -62.78% 0.00% -
  Horiz. % 11.11% 11.11% 77.78% 11.11% 37.22% 100.00% -
NAPS 1.2735 1.2705 1.3953 1.3978 1.5235 1.6056 1.0091 3.95%
  YoY % 0.24% -8.94% -0.18% -8.25% -5.11% 59.11% -
  Horiz. % 126.20% 125.90% 138.27% 138.52% 150.98% 159.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 141.44 135.29 135.07 129.58 121.56 66.42 42.41 22.21%
  YoY % 4.55% 0.16% 4.24% 6.60% 83.02% 56.61% -
  Horiz. % 333.51% 319.00% 318.49% 305.54% 286.63% 156.61% 100.00%
EPS 1.44 5.97 6.75 1.53 -1.02 11.43 3.43 -13.46%
  YoY % -75.88% -11.56% 341.18% 250.00% -108.92% 233.24% -
  Horiz. % 41.98% 174.05% 196.79% 44.61% -29.74% 333.24% 100.00%
DPS 0.81 0.84 5.87 0.78 2.48 5.75 0.00 -
  YoY % -3.57% -85.69% 652.56% -68.55% -56.87% 0.00% -
  Horiz. % 14.09% 14.61% 102.09% 13.57% 43.13% 100.00% -
NAPS 1.0343 1.0720 1.1700 1.0918 1.1258 1.0250 0.7111 6.44%
  YoY % -3.52% -8.38% 7.16% -3.02% 9.83% 44.14% -
  Horiz. % 145.45% 150.75% 164.53% 153.54% 158.32% 144.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.5200 0.8000 1.1400 1.7100 0.8400 1.1100 0.4100 -
P/RPS 0.30 0.50 0.71 1.03 0.51 1.07 0.68 -12.74%
  YoY % -40.00% -29.58% -31.07% 101.96% -52.34% 57.35% -
  Horiz. % 44.12% 73.53% 104.41% 151.47% 75.00% 157.35% 100.00%
P/EPS 29.37 11.30 14.16 87.08 -60.64 6.20 8.43 23.10%
  YoY % 159.91% -20.20% -83.74% 243.60% -1,078.06% -26.45% -
  Horiz. % 348.40% 134.05% 167.97% 1,032.98% -719.34% 73.55% 100.00%
EY 3.40 8.85 7.06 1.15 -1.65 16.13 11.86 -18.78%
  YoY % -61.58% 25.35% 513.91% 169.70% -110.23% 36.00% -
  Horiz. % 28.67% 74.62% 59.53% 9.70% -13.91% 136.00% 100.00%
DY 1.92 1.25 6.14 0.58 3.99 8.11 0.00 -
  YoY % 53.60% -79.64% 958.62% -85.46% -50.80% 0.00% -
  Horiz. % 23.67% 15.41% 75.71% 7.15% 49.20% 100.00% -
P/NAPS 0.41 0.63 0.82 1.22 0.55 0.69 0.41 -
  YoY % -34.92% -23.17% -32.79% 121.82% -20.29% 68.29% -
  Horiz. % 100.00% 153.66% 200.00% 297.56% 134.15% 168.29% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 30/06/08 29/06/07 -
Price 0.5850 0.7800 1.2000 1.2700 0.9300 0.9200 0.4600 -
P/RPS 0.34 0.49 0.74 0.77 0.57 0.88 0.76 -12.54%
  YoY % -30.61% -33.78% -3.90% 35.09% -35.23% 15.79% -
  Horiz. % 44.74% 64.47% 97.37% 101.32% 75.00% 115.79% 100.00%
P/EPS 33.04 11.02 14.90 64.67 -67.13 5.14 9.46 23.15%
  YoY % 199.82% -26.04% -76.96% 196.34% -1,406.03% -45.67% -
  Horiz. % 349.26% 116.49% 157.51% 683.62% -709.62% 54.33% 100.00%
EY 3.03 9.08 6.71 1.55 -1.49 19.46 10.57 -18.78%
  YoY % -66.63% 35.32% 332.90% 204.03% -107.66% 84.11% -
  Horiz. % 28.67% 85.90% 63.48% 14.66% -14.10% 184.11% 100.00%
DY 1.71 1.28 5.83 0.79 3.60 9.78 0.00 -
  YoY % 33.59% -78.04% 637.97% -78.06% -63.19% 0.00% -
  Horiz. % 17.48% 13.09% 59.61% 8.08% 36.81% 100.00% -
P/NAPS 0.46 0.61 0.86 0.91 0.61 0.57 0.46 -
  YoY % -24.59% -29.07% -5.49% 49.18% 7.02% 23.91% -
  Horiz. % 100.00% 132.61% 186.96% 197.83% 132.61% 123.91% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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