Highlights

[BJCORP] YoY Cumulative Quarter Result on 2008-07-31 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 25-Sep-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Jul-2008  [#1]
Profit Trend QoQ -     -94.46%    YoY -     -75.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 1,787,757 1,744,567 1,612,065 1,489,154 565,520 570,783 664,615 17.92%
  YoY % 2.48% 8.22% 8.25% 163.32% -0.92% -14.12% -
  Horiz. % 268.99% 262.49% 242.56% 224.06% 85.09% 85.88% 100.00%
PBT 390,397 237,783 182,811 136,824 197,427 96,980 -1,831 -
  YoY % 64.18% 30.07% 33.61% -30.70% 103.57% 5,396.56% -
  Horiz. % -21,321.52% -12,986.51% -9,984.22% -7,472.64% -10,782.47% -5,296.56% 100.00%
Tax -47,320 -50,393 -71,332 -50,739 -27,955 -46,361 -17,544 17.97%
  YoY % 6.10% 29.35% -40.59% -81.50% 39.70% -164.26% -
  Horiz. % 269.72% 287.24% 406.59% 289.21% 159.34% 264.26% 100.00%
NP 343,077 187,390 111,479 86,085 169,472 50,619 -19,375 -
  YoY % 83.08% 68.09% 29.50% -49.20% 234.80% 361.26% -
  Horiz. % -1,770.72% -967.17% -575.38% -444.31% -874.69% -261.26% 100.00%
NP to SH 270,585 125,463 39,901 33,003 136,473 38,400 -40,892 -
  YoY % 115.67% 214.44% 20.90% -75.82% 255.40% 193.91% -
  Horiz. % -661.71% -306.82% -97.58% -80.71% -333.74% -93.91% 100.00%
Tax Rate 12.12 % 21.19 % 39.02 % 37.08 % 14.16 % 47.80 % - % -
  YoY % -42.80% -45.69% 5.23% 161.86% -70.38% 0.00% -
  Horiz. % 25.36% 44.33% 81.63% 77.57% 29.62% 100.00% -
Total Cost 1,444,680 1,557,177 1,500,586 1,403,069 396,048 520,164 683,990 13.26%
  YoY % -7.22% 3.77% 6.95% 254.27% -23.86% -23.95% -
  Horiz. % 211.21% 227.66% 219.39% 205.13% 57.90% 76.05% 100.00%
Net Worth 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -932,727 -
  YoY % 2.13% 5.75% -4.85% 82.56% 0.00% 0.00% -
  Horiz. % -682.09% -667.84% -631.55% -663.77% -363.60% -0.00% 100.00%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - 97,480 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -932,727 -
  YoY % 2.13% 5.75% -4.85% 82.56% 0.00% 0.00% -
  Horiz. % -682.09% -667.84% -631.55% -663.77% -363.60% -0.00% 100.00%
NOSH 4,371,324 4,356,353 3,930,769 3,837,558 3,249,357 3,840,000 1,497,875 19.53%
  YoY % 0.34% 10.83% 2.43% 18.10% -15.38% 156.36% -
  Horiz. % 291.83% 290.84% 262.42% 256.20% 216.93% 256.36% 100.00%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 19.19 % 10.74 % 6.92 % 5.78 % 29.97 % 8.87 % -2.92 % -
  YoY % 78.68% 55.20% 19.72% -80.71% 237.88% 403.77% -
  Horiz. % -657.19% -367.81% -236.99% -197.95% -1,026.37% -303.77% 100.00%
ROE 4.25 % 2.01 % 0.68 % 0.53 % 4.02 % - % 0.00 % -
  YoY % 111.44% 195.59% 28.30% -86.82% 0.00% 0.00% -
  Horiz. % 105.72% 50.00% 16.92% 13.18% 100.00% - -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 40.90 40.05 41.01 38.80 17.40 14.86 44.37 -1.35%
  YoY % 2.12% -2.34% 5.70% 122.99% 17.09% -66.51% -
  Horiz. % 92.18% 90.26% 92.43% 87.45% 39.22% 33.49% 100.00%
EPS 6.19 2.88 1.01 0.86 4.20 1.16 -13.65 -
  YoY % 114.93% 185.15% 17.44% -79.52% 262.07% 108.50% -
  Horiz. % -45.35% -21.10% -7.40% -6.30% -30.77% -8.50% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4554 1.4299 1.4986 1.6133 1.0437 0.0000 -0.6227 -
  YoY % 1.78% -4.58% -7.11% 54.58% 0.00% 0.00% -
  Horiz. % -233.72% -229.63% -240.66% -259.08% -167.61% -0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 34.28 33.45 30.91 28.56 10.84 10.95 12.74 17.93%
  YoY % 2.48% 8.22% 8.23% 163.47% -1.00% -14.05% -
  Horiz. % 269.07% 262.56% 242.62% 224.18% 85.09% 85.95% 100.00%
EPS 5.19 2.41 0.77 0.63 2.62 0.74 -0.78 -
  YoY % 115.35% 212.99% 22.22% -75.95% 254.05% 194.87% -
  Horiz. % -665.38% -308.97% -98.72% -80.77% -335.90% -94.87% 100.00%
DPS 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2200 1.1945 1.1296 1.1872 0.6503 0.0000 -0.1789 -
  YoY % 2.13% 5.75% -4.85% 82.56% 0.00% 0.00% -
  Horiz. % -681.95% -667.69% -631.41% -663.61% -363.50% -0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.1900 1.0800 0.9300 0.8700 0.4700 0.1300 0.0900 -
P/RPS 2.91 2.70 2.27 2.24 2.70 0.87 0.20 56.21%
  YoY % 7.78% 18.94% 1.34% -17.04% 210.34% 335.00% -
  Horiz. % 1,455.00% 1,350.00% 1,135.00% 1,120.00% 1,350.00% 435.00% 100.00%
P/EPS 19.22 37.50 91.62 101.16 11.19 13.00 -3.30 -
  YoY % -48.75% -59.07% -9.43% 804.02% -13.92% 493.94% -
  Horiz. % -582.42% -1,136.36% -2,776.36% -3,065.45% -339.09% -393.94% 100.00%
EY 5.20 2.67 1.09 0.99 8.94 7.69 -30.33 -
  YoY % 94.76% 144.95% 10.10% -88.93% 16.25% 125.35% -
  Horiz. % -17.14% -8.80% -3.59% -3.26% -29.48% -25.35% 100.00%
DY 0.00 0.00 0.00 0.00 6.38 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.76 0.62 0.54 0.45 0.00 0.00 -
  YoY % 7.89% 22.58% 14.81% 20.00% 0.00% 0.00% -
  Horiz. % 182.22% 168.89% 137.78% 120.00% 100.00% - -
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 29/09/10 29/09/09 25/09/08 27/09/07 13/10/06 29/09/05 -
Price 0.9600 1.0800 0.9800 0.6600 0.4600 0.1500 0.0800 -
P/RPS 2.35 2.70 2.39 1.70 2.64 1.01 0.18 53.42%
  YoY % -12.96% 12.97% 40.59% -35.61% 161.39% 461.11% -
  Horiz. % 1,305.56% 1,500.00% 1,327.78% 944.44% 1,466.67% 561.11% 100.00%
P/EPS 15.51 37.50 96.54 76.74 10.95 15.00 -2.93 -
  YoY % -58.64% -61.16% 25.80% 600.82% -27.00% 611.95% -
  Horiz. % -529.35% -1,279.86% -3,294.88% -2,619.11% -373.72% -511.95% 100.00%
EY 6.45 2.67 1.04 1.30 9.13 6.67 -34.13 -
  YoY % 141.57% 156.73% -20.00% -85.76% 36.88% 119.54% -
  Horiz. % -18.90% -7.82% -3.05% -3.81% -26.75% -19.54% 100.00%
DY 0.00 0.00 0.00 0.00 6.52 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.76 0.65 0.41 0.44 0.00 0.00 -
  YoY % -13.16% 16.92% 58.54% -6.82% 0.00% 0.00% -
  Horiz. % 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. KLCI waves 14 - 5th waves has started KLCI waves
4. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers