Highlights

[BJCORP] YoY Quarter 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 QoQ -     192.09%    YoY -     226.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 2,053,017 1,809,936 1,872,772 1,887,705 1,509,617 1,423,548 512,168 26.01%
  YoY % 13.43% -3.36% -0.79% 25.05% 6.05% 177.95% -
  Horiz. % 400.85% 353.39% 365.66% 368.57% 294.75% 277.95% 100.00%
PBT 165,075 161,796 261,610 297,765 -37,521 495,168 59,107 18.65%
  YoY % 2.03% -38.15% -12.14% 893.60% -107.58% 737.75% -
  Horiz. % 279.28% 273.73% 442.60% 503.77% -63.48% 837.75% 100.00%
Tax -79,135 -91,500 -79,394 -45,112 -35,714 31,185 38,999 -
  YoY % 13.51% -15.25% -75.99% -26.31% -214.52% -20.04% -
  Horiz. % -202.92% -234.62% -203.58% -115.67% -91.58% 79.96% 100.00%
NP 85,940 70,296 182,216 252,653 -73,235 526,353 98,106 -2.18%
  YoY % 22.25% -61.42% -27.88% 444.99% -113.91% 436.51% -
  Horiz. % 87.60% 71.65% 185.73% 257.53% -74.65% 536.51% 100.00%
NP to SH 30,799 -6,536 103,612 143,851 -113,906 235,892 64,743 -11.64%
  YoY % 571.22% -106.31% -27.97% 226.29% -148.29% 264.35% -
  Horiz. % 47.57% -10.10% 160.04% 222.19% -175.94% 364.35% 100.00%
Tax Rate 47.94 % 56.55 % 30.35 % 15.15 % - % -6.30 % -65.98 % -
  YoY % -15.23% 86.33% 100.33% 0.00% 0.00% 90.45% -
  Horiz. % -72.66% -85.71% -46.00% -22.96% 0.00% 9.55% 100.00%
Total Cost 1,967,077 1,739,640 1,690,556 1,635,052 1,582,852 897,195 414,062 29.63%
  YoY % 13.07% 2.90% 3.39% 3.30% 76.42% 116.68% -
  Horiz. % 475.07% 420.14% 408.29% 394.88% 382.27% 216.68% 100.00%
Net Worth 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5,973,946 3,776,425 7.25%
  YoY % 5.54% -10.54% 2.26% 1.01% -1.32% 58.19% -
  Horiz. % 152.25% 144.25% 161.24% 157.68% 156.10% 158.19% 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 45,292 43,573 87,436 42,503 38,875 74,413 - -
  YoY % 3.95% -50.17% 105.72% 9.33% -47.76% 0.00% -
  Horiz. % 60.87% 58.56% 117.50% 57.12% 52.24% 100.00% -
Div Payout % 147.06 % - % 84.39 % 29.55 % - % 31.55 % - % -
  YoY % 0.00% 0.00% 185.58% 0.00% 0.00% 0.00% -
  Horiz. % 466.12% 0.00% 267.48% 93.66% 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 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5,973,946 3,776,425 7.25%
  YoY % 5.54% -10.54% 2.26% 1.01% -1.32% 58.19% -
  Horiz. % 152.25% 144.25% 161.24% 157.68% 156.10% 158.19% 100.00%
NOSH 4,529,264 4,357,333 4,371,814 4,250,322 3,887,576 3,720,693 3,742,369 3.23%
  YoY % 3.95% -0.33% 2.86% 9.33% 4.49% -0.58% -
  Horiz. % 121.03% 116.43% 116.82% 113.57% 103.88% 99.42% 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 4.19 % 3.88 % 9.73 % 13.38 % -4.85 % 36.97 % 19.16 % -22.36%
  YoY % 7.99% -60.12% -27.28% 375.88% -113.12% 92.95% -
  Horiz. % 21.87% 20.25% 50.78% 69.83% -25.31% 192.95% 100.00%
ROE 0.54 % -0.12 % 1.70 % 2.42 % -1.93 % 3.95 % 1.71 % -17.46%
  YoY % 550.00% -107.06% -29.75% 225.39% -148.86% 130.99% -
  Horiz. % 31.58% -7.02% 99.42% 141.52% -112.87% 230.99% 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 45.33 41.54 42.84 44.41 38.83 38.26 13.69 22.06%
  YoY % 9.12% -3.03% -3.54% 14.37% 1.49% 179.47% -
  Horiz. % 331.12% 303.43% 312.93% 324.40% 283.64% 279.47% 100.00%
EPS 0.68 -0.15 2.37 3.39 -2.93 6.34 2.03 -16.65%
  YoY % 553.33% -106.33% -30.09% 215.70% -146.21% 212.32% -
  Horiz. % 33.50% -7.39% 116.75% 167.00% -144.33% 312.32% 100.00%
DPS 1.00 1.00 2.00 1.00 1.00 2.00 0.00 -
  YoY % 0.00% -50.00% 100.00% 0.00% -50.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% 50.00% 50.00% 100.00% -
NAPS 1.2694 1.2502 1.3928 1.4010 1.5164 1.6056 1.0091 3.90%
  YoY % 1.54% -10.24% -0.59% -7.61% -5.56% 59.11% -
  Horiz. % 125.80% 123.89% 138.02% 138.84% 150.27% 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 39.37 34.71 35.91 36.20 28.95 27.30 9.82 26.01%
  YoY % 13.43% -3.34% -0.80% 25.04% 6.04% 178.00% -
  Horiz. % 400.92% 353.46% 365.68% 368.64% 294.81% 278.00% 100.00%
EPS 0.59 -0.13 1.99 2.76 -2.18 4.52 1.24 -11.63%
  YoY % 553.85% -106.53% -27.90% 226.61% -148.23% 264.52% -
  Horiz. % 47.58% -10.48% 160.48% 222.58% -175.81% 364.52% 100.00%
DPS 0.87 0.84 1.68 0.82 0.75 1.43 0.00 -
  YoY % 3.57% -50.00% 104.88% 9.33% -47.55% 0.00% -
  Horiz. % 60.84% 58.74% 117.48% 57.34% 52.45% 100.00% -
NAPS 1.1025 1.0446 1.1676 1.1419 1.1304 1.1455 0.7242 7.25%
  YoY % 5.54% -10.53% 2.25% 1.02% -1.32% 58.17% -
  Horiz. % 152.24% 144.24% 161.23% 157.68% 156.09% 158.17% 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 1.15 1.93 2.66 3.85 2.16 2.90 3.00 -14.76%
  YoY % -40.41% -27.44% -30.91% 78.24% -25.52% -3.33% -
  Horiz. % 38.33% 64.33% 88.67% 128.33% 72.00% 96.67% 100.00%
P/EPS 76.47 -533.33 48.10 50.52 -28.67 17.51 23.70 21.54%
  YoY % 114.34% -1,208.79% -4.79% 276.21% -263.74% -26.12% -
  Horiz. % 322.66% -2,250.34% 202.95% 213.16% -120.97% 73.88% 100.00%
EY 1.31 -0.19 2.08 1.98 -3.49 5.71 4.22 -17.70%
  YoY % 789.47% -109.13% 5.05% 156.73% -161.12% 35.31% -
  Horiz. % 31.04% -4.50% 49.29% 46.92% -82.70% 135.31% 100.00%
DY 1.92 1.25 1.75 0.58 1.19 1.80 0.00 -
  YoY % 53.60% -28.57% 201.72% -51.26% -33.89% 0.00% -
  Horiz. % 106.67% 69.44% 97.22% 32.22% 66.11% 100.00% -
P/NAPS 0.41 0.64 0.82 1.22 0.55 0.69 0.41 -
  YoY % -35.94% -21.95% -32.79% 121.82% -20.29% 68.29% -
  Horiz. % 100.00% 156.10% 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 1.29 1.88 2.80 2.86 2.39 2.40 3.36 -14.73%
  YoY % -31.38% -32.86% -2.10% 19.67% -0.42% -28.57% -
  Horiz. % 38.39% 55.95% 83.33% 85.12% 71.13% 71.43% 100.00%
P/EPS 86.03 -520.00 50.63 37.52 -31.74 14.51 26.59 21.59%
  YoY % 116.54% -1,127.06% 34.94% 218.21% -318.75% -45.43% -
  Horiz. % 323.54% -1,955.62% 190.41% 141.11% -119.37% 54.57% 100.00%
EY 1.16 -0.19 1.98 2.66 -3.15 6.89 3.76 -17.78%
  YoY % 710.53% -109.60% -25.56% 184.44% -145.72% 83.24% -
  Horiz. % 30.85% -5.05% 52.66% 70.74% -83.78% 183.24% 100.00%
DY 1.71 1.28 1.67 0.79 1.08 2.17 0.00 -
  YoY % 33.59% -23.35% 111.39% -26.85% -50.23% 0.00% -
  Horiz. % 78.80% 58.99% 76.96% 36.41% 49.77% 100.00% -
P/NAPS 0.46 0.62 0.86 0.91 0.61 0.57 0.46 -
  YoY % -25.81% -27.91% -5.49% 49.18% 7.02% 23.91% -
  Horiz. % 100.00% 134.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6250.00 
 KOTRA 1.900.00 
 UCREST 0.080.00 
 EITA 1.070.00 
 PUC 0.100.00 
 WILLOW 0.3950.00 
 EAH-WE 0.0050.00 
 IRIS 0.0950.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 

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