Highlights

[BJCORP] YoY 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 -     -12.78%    YoY -     214.44%
Quarter Report


View:


Show?  YoY % Horiz. %

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 2,019,596 1,804,111 1,787,757 1,744,567 1,612,065 1,489,154 565,520 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 261,042 165,209 390,397 237,783 182,811 136,824 197,427 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 -102,171 -68,424 -47,320 -50,393 -71,332 -50,739 -27,955 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 158,871 96,785 343,077 187,390 111,479 86,085 169,472 -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 53,433 28,022 270,585 125,463 39,901 33,003 136,473 -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 1,860,725 1,707,326 1,444,680 1,557,177 1,500,586 1,403,069 396,048 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 - - - - - - 97,480 -
  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 0.87 % 0.50 % 4.25 % 2.01 % 0.68 % 0.53 % 4.02 % -22.50%
  YoY % 74.00% -88.24% 111.44% 195.59% 28.30% -86.82% -
  Horiz. % 21.64% 12.44% 105.72% 50.00% 16.92% 13.18% 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 42.71 40.56 40.90 40.05 41.01 38.80 17.40 16.13%
  YoY % 5.30% -0.83% 2.12% -2.34% 5.70% 122.99% -
  Horiz. % 245.46% 233.10% 235.06% 230.17% 235.69% 222.99% 100.00%
EPS 1.13 0.63 6.19 2.88 1.01 0.86 4.20 -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 3.00 -
  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 38.73 34.60 34.28 33.45 30.91 28.56 10.84 23.62%
  YoY % 11.94% 0.93% 2.48% 8.22% 8.23% 163.47% -
  Horiz. % 357.29% 319.19% 316.24% 308.58% 285.15% 263.47% 100.00%
EPS 1.02 0.54 5.19 2.41 0.77 0.63 2.62 -14.54%
  YoY % 88.89% -89.60% 115.35% 212.99% 22.22% -75.95% -
  Horiz. % 38.93% 20.61% 198.09% 91.98% 29.39% 24.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
  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 1.36 1.80 2.91 2.70 2.27 2.24 2.70 -10.79%
  YoY % -24.44% -38.14% 7.78% 18.94% 1.34% -17.04% -
  Horiz. % 50.37% 66.67% 107.78% 100.00% 84.07% 82.96% 100.00%
P/EPS 51.33 115.87 19.22 37.50 91.62 101.16 11.19 28.87%
  YoY % -55.70% 502.86% -48.75% -59.07% -9.43% 804.02% -
  Horiz. % 458.71% 1,035.48% 171.76% 335.12% 818.77% 904.02% 100.00%
EY 1.95 0.86 5.20 2.67 1.09 0.99 8.94 -22.40%
  YoY % 126.74% -83.46% 94.76% 144.95% 10.10% -88.93% -
  Horiz. % 21.81% 9.62% 58.17% 29.87% 12.19% 11.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.38 -
  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 1.37 1.58 2.35 2.70 2.39 1.70 2.64 -10.35%
  YoY % -13.29% -32.77% -12.96% 12.97% 40.59% -35.61% -
  Horiz. % 51.89% 59.85% 89.02% 102.27% 90.53% 64.39% 100.00%
P/EPS 51.77 101.59 15.51 37.50 96.54 76.74 10.95 29.52%
  YoY % -49.04% 555.00% -58.64% -61.16% 25.80% 600.82% -
  Horiz. % 472.79% 927.76% 141.64% 342.47% 881.64% 700.82% 100.00%
EY 1.93 0.98 6.45 2.67 1.04 1.30 9.13 -22.80%
  YoY % 96.94% -84.81% 141.57% 156.73% -20.00% -85.76% -
  Horiz. % 21.14% 10.73% 70.65% 29.24% 11.39% 14.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
  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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+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