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.
 


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
 
 

551  216  590  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 VIVOCOM 0.0450.00 
 SUPERMX 9.77+0.56 
 ESCERAM 0.635-0.005 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS