Highlights

[BJCORP] YoY TTM 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 -     107.80%    YoY -     462.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 7,606,584 7,119,223 7,157,676 6,911,077 6,461,248 4,387,516 2,168,920 23.24%
  YoY % 6.85% -0.54% 3.57% 6.96% 47.26% 102.29% -
  Horiz. % 350.71% 328.24% 330.01% 318.64% 297.90% 202.29% 100.00%
PBT 691,735 629,838 1,026,869 662,315 341,181 1,117,233 353,651 11.82%
  YoY % 9.83% -38.66% 55.04% 94.12% -69.46% 215.91% -
  Horiz. % 195.60% 178.10% 290.36% 187.28% 96.47% 315.91% 100.00%
Tax -306,971 -290,186 -242,353 -202,138 -209,158 -68,613 -22,258 54.80%
  YoY % -5.78% -19.74% -19.89% 3.36% -204.84% -208.26% -
  Horiz. % 1,379.15% 1,303.74% 1,088.84% 908.16% 939.70% 308.26% 100.00%
NP 384,764 339,652 784,516 460,177 132,023 1,048,620 331,393 2.52%
  YoY % 13.28% -56.71% 70.48% 248.56% -87.41% 216.43% -
  Horiz. % 116.11% 102.49% 236.73% 138.86% 39.84% 316.43% 100.00%
NP to SH 105,457 59,725 493,203 164,936 -45,509 492,427 223,027 -11.73%
  YoY % 76.57% -87.89% 199.03% 462.42% -109.24% 120.79% -
  Horiz. % 47.28% 26.78% 221.14% 73.95% -20.41% 220.79% 100.00%
Tax Rate 44.38 % 46.07 % 23.60 % 30.52 % 61.30 % 6.14 % 6.29 % 38.45%
  YoY % -3.67% 95.21% -22.67% -50.21% 898.37% -2.38% -
  Horiz. % 705.56% 732.43% 375.20% 485.21% 974.56% 97.62% 100.00%
Total Cost 7,221,820 6,779,571 6,373,160 6,450,900 6,329,225 3,338,896 1,837,527 25.60%
  YoY % 6.52% 6.38% -1.21% 1.92% 89.56% 81.71% -
  Horiz. % 393.02% 368.95% 346.83% 351.06% 344.44% 181.71% 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 45,292 43,573 87,436 42,503 38,875 205,192 97,480 -11.98%
  YoY % 3.95% -50.17% 105.72% 9.33% -81.05% 110.50% -
  Horiz. % 46.46% 44.70% 89.70% 43.60% 39.88% 210.50% 100.00%
Div Payout % 42.95 % 72.96 % 17.73 % 25.77 % - % 41.67 % 43.71 % -0.29%
  YoY % -41.13% 311.51% -31.20% 0.00% 0.00% -4.67% -
  Horiz. % 98.26% 166.92% 40.56% 58.96% 0.00% 95.33% 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 5.06 % 4.77 % 10.96 % 6.66 % 2.04 % 23.90 % 15.28 % -16.81%
  YoY % 6.08% -56.48% 64.56% 226.47% -91.46% 56.41% -
  Horiz. % 33.12% 31.22% 71.73% 43.59% 13.35% 156.41% 100.00%
ROE 1.71 % 1.07 % 7.75 % 2.65 % -0.77 % 7.95 % 6.58 % -20.10%
  YoY % 59.81% -86.19% 192.45% 444.16% -109.69% 20.82% -
  Horiz. % 25.99% 16.26% 117.78% 40.27% -11.70% 120.82% 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 160.86 160.06 163.74 158.64 164.38 114.33 66.75 15.77%
  YoY % 0.50% -2.25% 3.21% -3.49% 43.78% 71.28% -
  Horiz. % 240.99% 239.79% 245.30% 237.66% 246.26% 171.28% 100.00%
EPS 2.23 1.34 11.28 3.79 -1.16 12.83 6.86 -17.07%
  YoY % 66.42% -88.12% 197.63% 426.72% -109.04% 87.03% -
  Horiz. % 32.51% 19.53% 164.43% 55.25% -16.91% 187.03% 100.00%
DPS 0.96 0.98 2.00 0.98 0.99 5.35 3.00 -17.28%
  YoY % -2.04% -51.00% 104.08% -1.01% -81.50% 78.33% -
  Horiz. % 32.00% 32.67% 66.67% 32.67% 33.00% 178.33% 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 145.86 136.52 137.25 132.52 123.90 84.13 41.59 23.24%
  YoY % 6.84% -0.53% 3.57% 6.96% 47.27% 102.28% -
  Horiz. % 350.71% 328.25% 330.01% 318.63% 297.91% 202.28% 100.00%
EPS 2.02 1.15 9.46 3.16 -0.87 9.44 4.28 -11.75%
  YoY % 75.65% -87.84% 199.37% 463.22% -109.22% 120.56% -
  Horiz. % 47.20% 26.87% 221.03% 73.83% -20.33% 220.56% 100.00%
DPS 0.87 0.84 1.68 0.82 0.75 3.93 1.87 -11.96%
  YoY % 3.57% -50.00% 104.88% 9.33% -80.92% 110.16% -
  Horiz. % 46.52% 44.92% 89.84% 43.85% 40.11% 210.16% 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 0.36 0.46 0.73 0.68 0.57 0.76 0.70 -10.48%
  YoY % -21.74% -36.99% 7.35% 19.30% -25.00% 8.57% -
  Horiz. % 51.43% 65.71% 104.29% 97.14% 81.43% 108.57% 100.00%
P/EPS 26.01 54.37 10.55 28.53 -80.33 6.78 6.85 24.88%
  YoY % -52.16% 415.36% -63.02% 135.52% -1,284.81% -1.02% -
  Horiz. % 379.71% 793.72% 154.01% 416.50% -1,172.70% 98.98% 100.00%
EY 3.85 1.84 9.48 3.51 -1.24 14.75 14.60 -19.90%
  YoY % 109.24% -80.59% 170.09% 383.06% -108.41% 1.03% -
  Horiz. % 26.37% 12.60% 64.93% 24.04% -8.49% 101.03% 100.00%
DY 1.65 1.34 1.68 0.90 1.06 6.15 6.38 -20.16%
  YoY % 23.13% -20.24% 86.67% -15.09% -82.76% -3.61% -
  Horiz. % 25.86% 21.00% 26.33% 14.11% 16.61% 96.39% 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 0.36 0.40 0.59 0.68 0.60 0.58 0.69 -10.27%
  YoY % -10.00% -32.20% -13.24% 13.33% 3.45% -15.94% -
  Horiz. % 52.17% 57.97% 85.51% 98.55% 86.96% 84.06% 100.00%
P/EPS 26.23 47.66 8.51 28.53 -84.65 5.14 6.70 25.52%
  YoY % -44.96% 460.05% -70.17% 133.70% -1,746.89% -23.28% -
  Horiz. % 391.49% 711.34% 127.01% 425.82% -1,263.43% 76.72% 100.00%
EY 3.81 2.10 11.75 3.51 -1.18 19.44 14.92 -20.33%
  YoY % 81.43% -82.13% 234.76% 397.46% -106.07% 30.29% -
  Horiz. % 25.54% 14.08% 78.75% 23.53% -7.91% 130.29% 100.00%
DY 1.64 1.53 2.08 0.90 1.01 8.10 6.52 -20.53%
  YoY % 7.19% -26.44% 131.11% -10.89% -87.53% 24.23% -
  Horiz. % 25.15% 23.47% 31.90% 13.80% 15.49% 124.23% 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
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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!
PARTNERS & BROKERS