Highlights

[BJCORP] YoY Annualized Quarter Result on 2009-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 30-Apr-2009  [#4]
Profit Trend QoQ -     -165.10%    YoY -     -108.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 7,055,417 7,043,612 6,757,534 6,339,012 3,463,882 2,211,391 2,735,841 17.09%
  YoY % 0.17% 4.23% 6.60% 83.00% 56.64% -19.17% -
  Horiz. % 257.89% 257.46% 247.00% 231.70% 126.61% 80.83% 100.00%
PBT 849,197 861,551 595,600 274,561 1,177,836 270,318 -484,077 -
  YoY % -1.43% 44.65% 116.93% -76.69% 335.72% 155.84% -
  Horiz. % -175.43% -177.98% -123.04% -56.72% -243.32% -55.84% 100.00%
Tax -249,703 -235,563 -205,528 -165,465 -45,829 3,032 -172,270 6.38%
  YoY % -6.00% -14.61% -24.21% -261.05% -1,611.51% 101.76% -
  Horiz. % 144.95% 136.74% 119.31% 96.05% 26.60% -1.76% 100.00%
NP 599,494 625,988 390,072 109,096 1,132,007 273,350 -656,347 -
  YoY % -4.23% 60.48% 257.55% -90.36% 314.12% 141.65% -
  Horiz. % -91.34% -95.37% -59.43% -16.62% -172.47% -41.65% 100.00%
NP to SH 311,571 352,168 79,990 -53,383 595,897 178,723 -656,347 -
  YoY % -11.53% 340.27% 249.84% -108.96% 233.42% 127.23% -
  Horiz. % -47.47% -53.66% -12.19% 8.13% -90.79% -27.23% 100.00%
Tax Rate 29.40 % 27.34 % 34.51 % 60.27 % 3.89 % -1.12 % - % -
  YoY % 7.53% -20.78% -42.74% 1,449.36% 447.32% 0.00% -
  Horiz. % -2,625.00% -2,441.07% -3,081.25% -5,381.25% -347.32% 100.00% -
Total Cost 6,455,923 6,417,624 6,367,462 6,229,916 2,331,875 1,938,041 3,392,188 11.31%
  YoY % 0.60% 0.79% 2.21% 167.16% 20.32% -42.87% -
  Horiz. % 190.32% 189.19% 187.71% 183.65% 68.74% 57.13% 100.00%
Net Worth 5,590,347 6,101,475 5,693,546 5,870,739 5,345,096 3,708,560 637,401 43.56%
  YoY % -8.38% 7.16% -3.02% 9.83% 44.13% 481.82% -
  Horiz. % 877.05% 957.24% 893.24% 921.04% 838.58% 581.82% 100.00%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 44,001 306,101 40,732 129,090 299,613 - - -
  YoY % -85.63% 651.50% -68.45% -56.91% 0.00% 0.00% -
  Horiz. % 14.69% 102.17% 13.59% 43.09% 100.00% - -
Div Payout % 14.12 % 86.92 % 50.92 % - % 50.28 % - % - % -
  YoY % -83.76% 70.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.08% 172.87% 101.27% 0.00% 100.00% - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 5,590,347 6,101,475 5,693,546 5,870,739 5,345,096 3,708,560 637,401 43.56%
  YoY % -8.38% 7.16% -3.02% 9.83% 44.13% 481.82% -
  Horiz. % 877.05% 957.24% 893.24% 921.04% 838.58% 581.82% 100.00%
NOSH 4,400,116 4,372,876 4,073,219 3,853,455 3,329,033 3,675,117 991,910 28.15%
  YoY % 0.62% 7.36% 5.70% 15.75% -9.42% 270.51% -
  Horiz. % 443.60% 440.85% 410.64% 388.49% 335.62% 370.51% 100.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 8.50 % 8.89 % 5.77 % 1.72 % 32.68 % 12.36 % -23.99 % -
  YoY % -4.39% 54.07% 235.47% -94.74% 164.40% 151.52% -
  Horiz. % -35.43% -37.06% -24.05% -7.17% -136.22% -51.52% 100.00%
ROE 5.57 % 5.77 % 1.40 % -0.91 % 11.15 % 4.82 % -102.97 % -
  YoY % -3.47% 312.14% 253.85% -108.16% 131.33% 104.68% -
  Horiz. % -5.41% -5.60% -1.36% 0.88% -10.83% -4.68% 100.00%
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 160.35 161.08 165.90 164.50 104.05 60.17 275.82 -8.64%
  YoY % -0.45% -2.91% 0.85% 58.10% 72.93% -78.19% -
  Horiz. % 58.14% 58.40% 60.15% 59.64% 37.72% 21.81% 100.00%
EPS 7.09 8.06 1.96 -1.39 17.90 5.69 -66.17 -
  YoY % -12.03% 311.22% 241.01% -107.77% 214.59% 108.60% -
  Horiz. % -10.71% -12.18% -2.96% 2.10% -27.05% -8.60% 100.00%
DPS 1.00 7.00 1.00 3.35 9.00 0.00 0.00 -
  YoY % -85.71% 600.00% -70.15% -62.78% 0.00% 0.00% -
  Horiz. % 11.11% 77.78% 11.11% 37.22% 100.00% - -
NAPS 1.2705 1.3953 1.3978 1.5235 1.6056 1.0091 0.6426 12.02%
  YoY % -8.94% -0.18% -8.25% -5.11% 59.11% 57.03% -
  Horiz. % 197.71% 217.13% 217.52% 237.08% 249.86% 157.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 134.25 134.02 128.58 120.62 65.91 42.08 52.06 17.09%
  YoY % 0.17% 4.23% 6.60% 83.01% 56.63% -19.17% -
  Horiz. % 257.88% 257.43% 246.98% 231.69% 126.60% 80.83% 100.00%
EPS 5.93 6.70 1.52 -1.02 11.34 3.40 -12.49 -
  YoY % -11.49% 340.79% 249.02% -108.99% 233.53% 127.22% -
  Horiz. % -47.48% -53.64% -12.17% 8.17% -90.79% -27.22% 100.00%
DPS 0.84 5.82 0.78 2.46 5.70 0.00 0.00 -
  YoY % -85.57% 646.15% -68.29% -56.84% 0.00% 0.00% -
  Horiz. % 14.74% 102.11% 13.68% 43.16% 100.00% - -
NAPS 1.0637 1.1610 1.0834 1.1171 1.0171 0.7057 0.1213 43.55%
  YoY % -8.38% 7.16% -3.02% 9.83% 44.13% 481.78% -
  Horiz. % 876.92% 957.13% 893.16% 920.94% 838.50% 581.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.8000 1.1400 1.7100 0.8400 1.1100 0.4100 0.1200 -
P/RPS 0.50 0.71 1.03 0.51 1.07 0.68 0.04 52.28%
  YoY % -29.58% -31.07% 101.96% -52.34% 57.35% 1,600.00% -
  Horiz. % 1,250.00% 1,775.00% 2,575.00% 1,275.00% 2,675.00% 1,700.00% 100.00%
P/EPS 11.30 14.16 87.08 -60.64 6.20 8.43 -0.18 -
  YoY % -20.20% -83.74% 243.60% -1,078.06% -26.45% 4,783.33% -
  Horiz. % -6,277.78% -7,866.67% -48,377.78% 33,688.89% -3,444.44% -4,683.33% 100.00%
EY 8.85 7.06 1.15 -1.65 16.13 11.86 -551.42 -
  YoY % 25.35% 513.91% 169.70% -110.23% 36.00% 102.15% -
  Horiz. % -1.60% -1.28% -0.21% 0.30% -2.93% -2.15% 100.00%
DY 1.25 6.14 0.58 3.99 8.11 0.00 0.00 -
  YoY % -79.64% 958.62% -85.46% -50.80% 0.00% 0.00% -
  Horiz. % 15.41% 75.71% 7.15% 49.20% 100.00% - -
P/NAPS 0.63 0.82 1.22 0.55 0.69 0.41 0.19 22.09%
  YoY % -23.17% -32.79% 121.82% -20.29% 68.29% 115.79% -
  Horiz. % 331.58% 431.58% 642.11% 289.47% 363.16% 215.79% 100.00%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 29/06/09 30/06/08 29/06/07 28/06/06 -
Price 0.7800 1.2000 1.2700 0.9300 0.9200 0.4600 0.1200 -
P/RPS 0.49 0.74 0.77 0.57 0.88 0.76 0.04 51.77%
  YoY % -33.78% -3.90% 35.09% -35.23% 15.79% 1,800.00% -
  Horiz. % 1,225.00% 1,850.00% 1,925.00% 1,425.00% 2,200.00% 1,900.00% 100.00%
P/EPS 11.02 14.90 64.67 -67.13 5.14 9.46 -0.18 -
  YoY % -26.04% -76.96% 196.34% -1,406.03% -45.67% 5,355.56% -
  Horiz. % -6,122.22% -8,277.78% -35,927.77% 37,294.44% -2,855.56% -5,255.56% 100.00%
EY 9.08 6.71 1.55 -1.49 19.46 10.57 -551.42 -
  YoY % 35.32% 332.90% 204.03% -107.66% 84.11% 101.92% -
  Horiz. % -1.65% -1.22% -0.28% 0.27% -3.53% -1.92% 100.00%
DY 1.28 5.83 0.79 3.60 9.78 0.00 0.00 -
  YoY % -78.04% 637.97% -78.06% -63.19% 0.00% 0.00% -
  Horiz. % 13.09% 59.61% 8.08% 36.81% 100.00% - -
P/NAPS 0.61 0.86 0.91 0.61 0.57 0.46 0.19 21.44%
  YoY % -29.07% -5.49% 49.18% 7.02% 23.91% 142.11% -
  Horiz. % 321.05% 452.63% 478.95% 321.05% 300.00% 242.11% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS