Highlights

[BJCORP] YoY Annualized Quarter 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 -     527.39%    YoY -     214.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 8,078,384 7,216,444 7,151,028 6,978,268 6,448,260 5,956,616 2,262,080 23.61%
  YoY % 11.94% 0.91% 2.48% 8.22% 8.25% 163.32% -
  Horiz. % 357.12% 319.02% 316.13% 308.49% 285.06% 263.32% 100.00%
PBT 1,044,168 660,836 1,561,588 951,132 731,244 547,296 789,708 4.76%
  YoY % 58.01% -57.68% 64.18% 30.07% 33.61% -30.70% -
  Horiz. % 132.22% 83.68% 197.74% 120.44% 92.60% 69.30% 100.00%
Tax -408,684 -273,696 -189,280 -201,572 -285,328 -202,956 -111,820 24.09%
  YoY % -49.32% -44.60% 6.10% 29.35% -40.59% -81.50% -
  Horiz. % 365.48% 244.76% 169.27% 180.26% 255.17% 181.50% 100.00%
NP 635,484 387,140 1,372,308 749,560 445,916 344,340 677,888 -1.07%
  YoY % 64.15% -71.79% 83.08% 68.09% 29.50% -49.20% -
  Horiz. % 93.74% 57.11% 202.44% 110.57% 65.78% 50.80% 100.00%
NP to SH 213,732 112,088 1,082,340 501,852 159,604 132,012 545,892 -14.46%
  YoY % 90.68% -89.64% 115.67% 214.44% 20.90% -75.82% -
  Horiz. % 39.15% 20.53% 198.27% 91.93% 29.24% 24.18% 100.00%
Tax Rate 39.14 % 41.42 % 12.12 % 21.19 % 39.02 % 37.08 % 14.16 % 18.45%
  YoY % -5.50% 241.75% -42.80% -45.69% 5.23% 161.86% -
  Horiz. % 276.41% 292.51% 85.59% 149.65% 275.56% 261.86% 100.00%
Total Cost 7,442,900 6,829,304 5,778,720 6,228,708 6,002,344 5,612,276 1,584,192 29.39%
  YoY % 8.98% 18.18% -7.22% 3.77% 6.95% 254.27% -
  Horiz. % 469.82% 431.09% 364.77% 393.18% 378.89% 354.27% 100.00%
Net Worth 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 10.48%
  YoY % 10.10% -11.92% 2.13% 5.75% -4.85% 82.56% -
  Horiz. % 181.93% 165.24% 187.60% 183.68% 173.70% 182.56% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - 389,922 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 71.43 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 10.48%
  YoY % 10.10% -11.92% 2.13% 5.75% -4.85% 82.56% -
  Horiz. % 181.93% 165.24% 187.60% 183.68% 173.70% 182.56% 100.00%
NOSH 4,728,584 4,447,936 4,371,324 4,356,353 3,930,769 3,837,558 3,249,357 6.45%
  YoY % 6.31% 1.75% 0.34% 10.83% 2.43% 18.10% -
  Horiz. % 145.52% 136.89% 134.53% 134.07% 120.97% 118.10% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 7.87 % 5.36 % 19.19 % 10.74 % 6.92 % 5.78 % 29.97 % -19.96%
  YoY % 46.83% -72.07% 78.68% 55.20% 19.72% -80.71% -
  Horiz. % 26.26% 17.88% 64.03% 35.84% 23.09% 19.29% 100.00%
ROE 3.46 % 2.00 % 17.01 % 8.06 % 2.71 % 2.13 % 16.10 % -22.59%
  YoY % 73.00% -88.24% 111.04% 197.42% 27.23% -86.77% -
  Horiz. % 21.49% 12.42% 105.65% 50.06% 16.83% 13.23% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 170.84 162.24 163.59 160.19 164.05 155.22 69.62 16.12%
  YoY % 5.30% -0.83% 2.12% -2.35% 5.69% 122.95% -
  Horiz. % 245.39% 233.04% 234.98% 230.09% 235.64% 222.95% 100.00%
EPS 4.52 2.52 24.76 11.52 4.04 3.44 16.80 -19.64%
  YoY % 79.37% -89.82% 114.93% 185.15% 17.44% -79.52% -
  Horiz. % 26.90% 15.00% 147.38% 68.57% 24.05% 20.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3048 1.2599 1.4554 1.4299 1.4986 1.6133 1.0437 3.79%
  YoY % 3.56% -13.43% 1.78% -4.58% -7.11% 54.58% -
  Horiz. % 125.02% 120.71% 139.45% 137.00% 143.59% 154.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 154.91 138.38 137.13 133.81 123.65 114.22 43.38 23.61%
  YoY % 11.95% 0.91% 2.48% 8.22% 8.26% 163.30% -
  Horiz. % 357.10% 318.99% 316.11% 308.46% 285.04% 263.30% 100.00%
EPS 4.10 2.15 20.75 9.62 3.06 2.53 10.47 -14.45%
  YoY % 90.70% -89.64% 115.70% 214.38% 20.95% -75.84% -
  Horiz. % 39.16% 20.53% 198.19% 91.88% 29.23% 24.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1831 1.0746 1.2200 1.1945 1.1296 1.1872 0.6503 10.48%
  YoY % 10.10% -11.92% 2.13% 5.75% -4.85% 82.56% -
  Horiz. % 181.93% 165.25% 187.61% 183.68% 173.70% 182.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.5800 0.7300 1.1900 1.0800 0.9300 0.8700 0.4700 -
P/RPS 0.34 0.45 0.73 0.67 0.57 0.56 0.68 -10.90%
  YoY % -24.44% -38.36% 8.96% 17.54% 1.79% -17.65% -
  Horiz. % 50.00% 66.18% 107.35% 98.53% 83.82% 82.35% 100.00%
P/EPS 12.83 28.97 4.81 9.38 22.90 25.29 2.80 28.85%
  YoY % -55.71% 502.29% -48.72% -59.04% -9.45% 803.21% -
  Horiz. % 458.21% 1,034.64% 171.79% 335.00% 817.86% 903.21% 100.00%
EY 7.79 3.45 20.81 10.67 4.37 3.95 35.74 -22.41%
  YoY % 125.80% -83.42% 95.03% 144.16% 10.63% -88.95% -
  Horiz. % 21.80% 9.65% 58.23% 29.85% 12.23% 11.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.58 0.82 0.76 0.62 0.54 0.45 -0.37%
  YoY % -24.14% -29.27% 7.89% 22.58% 14.81% 20.00% -
  Horiz. % 97.78% 128.89% 182.22% 168.89% 137.78% 120.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 26/09/12 29/09/11 29/09/10 29/09/09 25/09/08 27/09/07 -
Price 0.5850 0.6400 0.9600 1.0800 0.9800 0.6600 0.4600 -
P/RPS 0.34 0.39 0.59 0.67 0.60 0.43 0.66 -10.46%
  YoY % -12.82% -33.90% -11.94% 11.67% 39.53% -34.85% -
  Horiz. % 51.52% 59.09% 89.39% 101.52% 90.91% 65.15% 100.00%
P/EPS 12.94 25.40 3.88 9.38 24.14 19.19 2.74 29.50%
  YoY % -49.06% 554.64% -58.64% -61.14% 25.79% 600.36% -
  Horiz. % 472.26% 927.01% 141.61% 342.34% 881.02% 700.36% 100.00%
EY 7.73 3.94 25.79 10.67 4.14 5.21 36.52 -22.78%
  YoY % 96.19% -84.72% 141.71% 157.73% -20.54% -85.73% -
  Horiz. % 21.17% 10.79% 70.62% 29.22% 11.34% 14.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.51 0.66 0.76 0.65 0.41 0.44 0.37%
  YoY % -11.76% -22.73% -13.16% 16.92% 58.54% -6.82% -
  Horiz. % 102.27% 115.91% 150.00% 172.73% 147.73% 93.18% 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
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

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