Highlights

[BJCORP] YoY Quarter Result on 2011-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     219.15%    YoY -     -27.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 2,473,795 2,053,017 1,809,936 1,872,772 1,887,705 1,509,617 1,423,548 9.64%
  YoY % 20.50% 13.43% -3.36% -0.79% 25.05% 6.05% -
  Horiz. % 173.78% 144.22% 127.14% 131.56% 132.61% 106.05% 100.00%
PBT -103,474 165,075 161,796 261,610 297,765 -37,521 495,168 -
  YoY % -162.68% 2.03% -38.15% -12.14% 893.60% -107.58% -
  Horiz. % -20.90% 33.34% 32.67% 52.83% 60.13% -7.58% 100.00%
Tax -88,114 -79,135 -91,500 -79,394 -45,112 -35,714 31,185 -
  YoY % -11.35% 13.51% -15.25% -75.99% -26.31% -214.52% -
  Horiz. % -282.55% -253.76% -293.41% -254.59% -144.66% -114.52% 100.00%
NP -191,588 85,940 70,296 182,216 252,653 -73,235 526,353 -
  YoY % -322.93% 22.25% -61.42% -27.88% 444.99% -113.91% -
  Horiz. % -36.40% 16.33% 13.36% 34.62% 48.00% -13.91% 100.00%
NP to SH -250,454 30,799 -6,536 103,612 143,851 -113,906 235,892 -
  YoY % -913.19% 571.22% -106.31% -27.97% 226.29% -148.29% -
  Horiz. % -106.17% 13.06% -2.77% 43.92% 60.98% -48.29% 100.00%
Tax Rate - % 47.94 % 56.55 % 30.35 % 15.15 % - % -6.30 % -
  YoY % 0.00% -15.23% 86.33% 100.33% 0.00% 0.00% -
  Horiz. % 0.00% -760.95% -897.62% -481.75% -240.48% 0.00% 100.00%
Total Cost 2,665,383 1,967,077 1,739,640 1,690,556 1,635,052 1,582,852 897,195 19.89%
  YoY % 35.50% 13.07% 2.90% 3.39% 3.30% 76.42% -
  Horiz. % 297.08% 219.25% 193.90% 188.43% 182.24% 176.42% 100.00%
Net Worth 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5,973,946 1.06%
  YoY % 10.72% 5.54% -10.54% 2.26% 1.01% -1.32% -
  Horiz. % 106.56% 96.24% 91.19% 101.93% 99.68% 98.68% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 51,322 45,292 43,573 87,436 42,503 38,875 74,413 -6.00%
  YoY % 13.31% 3.95% -50.17% 105.72% 9.33% -47.76% -
  Horiz. % 68.97% 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% 0.00% 185.58% 0.00% 0.00% -
  Horiz. % 0.00% 466.12% 0.00% 267.48% 93.66% 0.00% 100.00%
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 6,366,047 5,749,448 5,447,538 6,089,063 5,954,701 5,895,121 5,973,946 1.06%
  YoY % 10.72% 5.54% -10.54% 2.26% 1.01% -1.32% -
  Horiz. % 106.56% 96.24% 91.19% 101.93% 99.68% 98.68% 100.00%
NOSH 5,132,253 4,529,264 4,357,333 4,371,814 4,250,322 3,887,576 3,720,693 5.50%
  YoY % 13.31% 3.95% -0.33% 2.86% 9.33% 4.49% -
  Horiz. % 137.94% 121.73% 117.11% 117.50% 114.23% 104.49% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin -7.74 % 4.19 % 3.88 % 9.73 % 13.38 % -4.85 % 36.97 % -
  YoY % -284.73% 7.99% -60.12% -27.28% 375.88% -113.12% -
  Horiz. % -20.94% 11.33% 10.49% 26.32% 36.19% -13.12% 100.00%
ROE -3.93 % 0.54 % -0.12 % 1.70 % 2.42 % -1.93 % 3.95 % -
  YoY % -827.78% 550.00% -107.06% -29.75% 225.39% -148.86% -
  Horiz. % -99.49% 13.67% -3.04% 43.04% 61.27% -48.86% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 48.20 45.33 41.54 42.84 44.41 38.83 38.26 3.92%
  YoY % 6.33% 9.12% -3.03% -3.54% 14.37% 1.49% -
  Horiz. % 125.98% 118.48% 108.57% 111.97% 116.07% 101.49% 100.00%
EPS -4.88 0.68 -0.15 2.37 3.39 -2.93 6.34 -
  YoY % -817.65% 553.33% -106.33% -30.09% 215.70% -146.21% -
  Horiz. % -76.97% 10.73% -2.37% 37.38% 53.47% -46.21% 100.00%
DPS 1.00 1.00 1.00 2.00 1.00 1.00 2.00 -10.91%
  YoY % 0.00% 0.00% -50.00% 100.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 50.00% 50.00% 100.00%
NAPS 1.2404 1.2694 1.2502 1.3928 1.4010 1.5164 1.6056 -4.21%
  YoY % -2.28% 1.54% -10.24% -0.59% -7.61% -5.56% -
  Horiz. % 77.25% 79.06% 77.86% 86.75% 87.26% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 47.44 39.37 34.71 35.91 36.20 28.95 27.30 9.64%
  YoY % 20.50% 13.43% -3.34% -0.80% 25.04% 6.04% -
  Horiz. % 173.77% 144.21% 127.14% 131.54% 132.60% 106.04% 100.00%
EPS -4.80 0.59 -0.13 1.99 2.76 -2.18 4.52 -
  YoY % -913.56% 553.85% -106.53% -27.90% 226.61% -148.23% -
  Horiz. % -106.19% 13.05% -2.88% 44.03% 61.06% -48.23% 100.00%
DPS 0.98 0.87 0.84 1.68 0.82 0.75 1.43 -6.10%
  YoY % 12.64% 3.57% -50.00% 104.88% 9.33% -47.55% -
  Horiz. % 68.53% 60.84% 58.74% 117.48% 57.34% 52.45% 100.00%
NAPS 1.2207 1.1025 1.0446 1.1676 1.1419 1.1304 1.1455 1.06%
  YoY % 10.72% 5.54% -10.53% 2.25% 1.02% -1.32% -
  Horiz. % 106.56% 96.25% 91.19% 101.93% 99.69% 98.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.5000 0.5200 0.8000 1.1400 1.7100 0.8400 1.1100 -
P/RPS 1.04 1.15 1.93 2.66 3.85 2.16 2.90 -15.70%
  YoY % -9.57% -40.41% -27.44% -30.91% 78.24% -25.52% -
  Horiz. % 35.86% 39.66% 66.55% 91.72% 132.76% 74.48% 100.00%
P/EPS -10.25 76.47 -533.33 48.10 50.52 -28.67 17.51 -
  YoY % -113.40% 114.34% -1,208.79% -4.79% 276.21% -263.74% -
  Horiz. % -58.54% 436.72% -3,045.86% 274.70% 288.52% -163.74% 100.00%
EY -9.76 1.31 -0.19 2.08 1.98 -3.49 5.71 -
  YoY % -845.04% 789.47% -109.13% 5.05% 156.73% -161.12% -
  Horiz. % -170.93% 22.94% -3.33% 36.43% 34.68% -61.12% 100.00%
DY 2.00 1.92 1.25 1.75 0.58 1.19 1.80 1.77%
  YoY % 4.17% 53.60% -28.57% 201.72% -51.26% -33.89% -
  Horiz. % 111.11% 106.67% 69.44% 97.22% 32.22% 66.11% 100.00%
P/NAPS 0.40 0.41 0.64 0.82 1.22 0.55 0.69 -8.68%
  YoY % -2.44% -35.94% -21.95% -32.79% 121.82% -20.29% -
  Horiz. % 57.97% 59.42% 92.75% 118.84% 176.81% 79.71% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 30/06/08 -
Price 0.5250 0.5850 0.7800 1.2000 1.2700 0.9300 0.9200 -
P/RPS 1.09 1.29 1.88 2.80 2.86 2.39 2.40 -12.32%
  YoY % -15.50% -31.38% -32.86% -2.10% 19.67% -0.42% -
  Horiz. % 45.42% 53.75% 78.33% 116.67% 119.17% 99.58% 100.00%
P/EPS -10.76 86.03 -520.00 50.63 37.52 -31.74 14.51 -
  YoY % -112.51% 116.54% -1,127.06% 34.94% 218.21% -318.75% -
  Horiz. % -74.16% 592.90% -3,583.74% 348.93% 258.58% -218.75% 100.00%
EY -9.30 1.16 -0.19 1.98 2.66 -3.15 6.89 -
  YoY % -901.72% 710.53% -109.60% -25.56% 184.44% -145.72% -
  Horiz. % -134.98% 16.84% -2.76% 28.74% 38.61% -45.72% 100.00%
DY 1.90 1.71 1.28 1.67 0.79 1.08 2.17 -2.19%
  YoY % 11.11% 33.59% -23.35% 111.39% -26.85% -50.23% -
  Horiz. % 87.56% 78.80% 58.99% 76.96% 36.41% 49.77% 100.00%
P/NAPS 0.42 0.46 0.62 0.86 0.91 0.61 0.57 -4.96%
  YoY % -8.70% -25.81% -27.91% -5.49% 49.18% 7.02% -
  Horiz. % 73.68% 80.70% 108.77% 150.88% 159.65% 107.02% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers