Highlights

[BJCORP] YoY TTM 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 -     -10.36%    YoY -     338.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 8,633,355 7,391,099 7,102,869 7,114,486 6,778,575 6,338,337 3,463,882 16.43%
  YoY % 16.81% 4.06% -0.16% 4.96% 6.95% 82.98% -
  Horiz. % 249.24% 213.38% 205.06% 205.39% 195.69% 182.98% 100.00%
PBT 491,081 595,902 855,026 874,255 607,343 295,194 1,177,836 -13.56%
  YoY % -17.59% -30.31% -2.20% 43.95% 105.74% -74.94% -
  Horiz. % 41.69% 50.59% 72.59% 74.23% 51.56% 25.06% 100.00%
Tax -382,642 -273,224 -269,082 -245,426 -223,077 -188,565 -45,829 42.41%
  YoY % -40.05% -1.54% -9.64% -10.02% -18.30% -311.45% -
  Horiz. % 834.93% 596.18% 587.14% 535.53% 486.76% 411.45% 100.00%
NP 108,439 322,678 585,944 628,829 384,266 106,629 1,132,007 -32.34%
  YoY % -66.39% -44.93% -6.82% 63.64% 260.38% -90.58% -
  Horiz. % 9.58% 28.50% 51.76% 55.55% 33.95% 9.42% 100.00%
NP to SH -160,422 80,046 302,288 348,081 79,374 -52,407 595,897 -
  YoY % -300.41% -73.52% -13.16% 338.53% 251.46% -108.79% -
  Horiz. % -26.92% 13.43% 50.73% 58.41% 13.32% -8.79% 100.00%
Tax Rate 77.92 % 45.85 % 31.47 % 28.07 % 36.73 % 63.88 % 3.89 % 64.76%
  YoY % 69.95% 45.69% 12.11% -23.58% -42.50% 1,542.16% -
  Horiz. % 2,003.08% 1,178.66% 809.00% 721.59% 944.22% 1,642.16% 100.00%
Total Cost 8,524,916 7,068,421 6,516,925 6,485,657 6,394,309 6,231,708 2,331,875 24.10%
  YoY % 20.61% 8.46% 0.48% 1.43% 2.61% 167.24% -
  Horiz. % 365.58% 303.12% 279.47% 278.13% 274.21% 267.24% 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 42,503 127,453 302,673 -25.59%
  YoY % 13.31% 3.95% -50.17% 105.72% -66.65% -57.89% -
  Horiz. % 16.96% 14.96% 14.40% 28.89% 14.04% 42.11% 100.00%
Div Payout % - % 56.58 % 14.41 % 25.12 % 53.55 % - % 50.79 % -
  YoY % 0.00% 292.64% -42.64% -53.09% 0.00% 0.00% -
  Horiz. % 0.00% 111.40% 28.37% 49.46% 105.43% 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 1.26 % 4.37 % 8.25 % 8.84 % 5.67 % 1.68 % 32.68 % -41.86%
  YoY % -71.17% -47.03% -6.67% 55.91% 237.50% -94.86% -
  Horiz. % 3.86% 13.37% 25.24% 27.05% 17.35% 5.14% 100.00%
ROE -2.52 % 1.39 % 5.55 % 5.72 % 1.33 % -0.89 % 9.97 % -
  YoY % -281.29% -74.95% -2.97% 330.08% 249.44% -108.93% -
  Horiz. % -25.28% 13.94% 55.67% 57.37% 13.34% -8.93% 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 168.22 163.19 163.01 162.74 159.48 163.04 93.10 10.36%
  YoY % 3.08% 0.11% 0.17% 2.04% -2.18% 75.12% -
  Horiz. % 180.69% 175.28% 175.09% 174.80% 171.30% 175.12% 100.00%
EPS -3.13 1.77 6.94 7.96 1.87 -1.35 16.02 -
  YoY % -276.84% -74.50% -12.81% 325.67% 238.52% -108.43% -
  Horiz. % -19.54% 11.05% 43.32% 49.69% 11.67% -8.43% 100.00%
DPS 1.00 1.00 1.00 2.00 1.00 3.28 8.13 -29.47%
  YoY % 0.00% 0.00% -50.00% 100.00% -69.51% -59.66% -
  Horiz. % 12.30% 12.30% 12.30% 24.60% 12.30% 40.34% 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 165.55 141.73 136.20 136.43 129.98 121.54 66.42 16.43%
  YoY % 16.81% 4.06% -0.17% 4.96% 6.94% 82.99% -
  Horiz. % 249.25% 213.38% 205.06% 205.40% 195.69% 182.99% 100.00%
EPS -3.08 1.53 5.80 6.67 1.52 -1.00 11.43 -
  YoY % -301.31% -73.62% -13.04% 338.82% 252.00% -108.75% -
  Horiz. % -26.95% 13.39% 50.74% 58.36% 13.30% -8.75% 100.00%
DPS 0.98 0.87 0.84 1.68 0.82 2.44 5.80 -25.64%
  YoY % 12.64% 3.57% -50.00% 104.88% -66.39% -57.93% -
  Horiz. % 16.90% 15.00% 14.48% 28.97% 14.14% 42.07% 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 0.30 0.32 0.49 0.70 1.07 0.52 1.19 -20.51%
  YoY % -6.25% -34.69% -30.00% -34.58% 105.77% -56.30% -
  Horiz. % 25.21% 26.89% 41.18% 58.82% 89.92% 43.70% 100.00%
P/EPS -16.00 29.42 11.53 14.32 91.57 -62.31 6.93 -
  YoY % -154.38% 155.16% -19.48% -84.36% 246.96% -999.13% -
  Horiz. % -230.88% 424.53% 166.38% 206.64% 1,321.36% -899.13% 100.00%
EY -6.25 3.40 8.67 6.98 1.09 -1.60 14.43 -
  YoY % -283.82% -60.78% 24.21% 540.37% 168.12% -111.09% -
  Horiz. % -43.31% 23.56% 60.08% 48.37% 7.55% -11.09% 100.00%
DY 2.00 1.92 1.25 1.75 0.58 3.90 7.33 -19.46%
  YoY % 4.17% 53.60% -28.57% 201.72% -85.13% -46.79% -
  Horiz. % 27.29% 26.19% 17.05% 23.87% 7.91% 53.21% 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 0.31 0.36 0.48 0.74 0.80 0.57 0.99 -17.59%
  YoY % -13.89% -25.00% -35.14% -7.50% 40.35% -42.42% -
  Horiz. % 31.31% 36.36% 48.48% 74.75% 80.81% 57.58% 100.00%
P/EPS -16.80 33.10 11.24 15.07 68.01 -68.99 5.74 -
  YoY % -150.76% 194.48% -25.41% -77.84% 198.58% -1,301.92% -
  Horiz. % -292.68% 576.66% 195.82% 262.54% 1,184.84% -1,201.92% 100.00%
EY -5.95 3.02 8.89 6.63 1.47 -1.45 17.41 -
  YoY % -297.02% -66.03% 34.09% 351.02% 201.38% -108.33% -
  Horiz. % -34.18% 17.35% 51.06% 38.08% 8.44% -8.33% 100.00%
DY 1.90 1.71 1.28 1.67 0.79 3.53 8.84 -22.60%
  YoY % 11.11% 33.59% -23.35% 111.39% -77.62% -60.07% -
  Horiz. % 21.49% 19.34% 14.48% 18.89% 8.94% 39.93% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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