[BJCORP] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

30-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- 24.14%

YoY- 233.42%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Annualized Quarter Result
Revenue	6,438,293	6,195,542	5,956,616	3,463,882	2,720,445	2,410,860	2,262,080	100.20%
YoY %	3.92%	4.01%	71.96%	27.33%	12.84%	6.58%	-	-
Horiz. %	284.62%	273.89%	263.32%	153.13%	120.26%	106.58%	100.00%	-
PBT	443,620	431,350	547,296	1,177,836	910,224	954,296	789,708	-31.79%
YoY %	2.84%	-21.19%	-53.53%	29.40%	-4.62%	20.84%	-	-
Horiz. %	56.18%	54.62%	69.30%	149.15%	115.26%	120.84%	100.00%	-
Tax	-203,801	-200,488	-202,956	-45,829	-102,685	-102,276	-111,820	48.93%
YoY %	-1.65%	1.22%	-342.85%	55.37%	-0.40%	8.54%	-	-
Horiz. %	182.26%	179.30%	181.50%	40.98%	91.83%	91.46%	100.00%	-
NP	239,818	230,862	344,340	1,132,007	807,538	852,020	677,888	-49.82%
YoY %	3.88%	-32.96%	-69.58%	40.18%	-5.22%	25.69%	-	-
Horiz. %	35.38%	34.06%	50.80%	166.99%	119.13%	125.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,998	87,114	132,012	595,897	480,006	485,462	545,892	-71.57%
YoY %	-5.87%	-34.01%	-77.85%	24.14%	-1.12%	-11.07%	-	-
Horiz. %	15.02%	15.96%	24.18%	109.16%	87.93%	88.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.94%	46.48%	37.08%	3.89%	11.28%	10.72%	14.16%	-
YoY %	-1.16%	25.35%	853.21%	-65.51%	5.22%	-24.29%	-	-
Horiz. %	324.44%	328.25%	261.86%	27.47%	79.66%	75.71%	100.00%	-
Total Cost	6,198,474	5,964,680	5,612,276	2,331,875	1,912,906	1,558,840	1,584,192	147.28%
YoY %	3.92%	6.28%	140.68%	21.90%	22.71%	-1.60%	-	-
Horiz. %	391.27%	376.51%	354.27%	147.20%	120.75%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,057,078	6,109,060	6,191,132	5,345,096	3,545,921	3,377,844	3,391,354	46.94%
YoY %	-0.85%	-1.33%	15.83%	50.74%	4.98%	-0.40%	-	-
Horiz. %	178.60%	180.14%	182.56%	157.61%	104.56%	99.60%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	119,687	179,577	-	299,613	298,936	453,097	389,922	-54.33%
YoY %	-33.35%	0.00%	-	0.23%	-34.02%	16.20%	-	-
Horiz. %	30.70%	46.05%	-	76.84%	76.67%	116.20%	100.00%	-
Div Payout %	145.96%	206.14%	-	50.28%	62.28%	93.33%	71.43%	-
YoY %	-29.19%	0.00%	-	-19.27%	-33.27%	30.66%	-	-
Horiz. %	204.34%	288.59%	-	70.39%	87.19%	130.66%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	6,057,078	6,109,060	6,191,132	5,345,096	3,545,921	3,377,844	3,391,354	46.94%
YoY %	-0.85%	-1.33%	15.83%	50.74%	4.98%	-0.40%	-	-
Horiz. %	178.60%	180.14%	182.56%	157.61%	104.56%	99.60%	100.00%	-
NOSH	3,819,813	3,820,789	3,837,558	3,329,033	3,202,891	3,236,413	3,249,357	11.33%
YoY %	-0.03%	-0.44%	15.28%	3.94%	-1.04%	-0.40%	-	-
Horiz. %	117.56%	117.59%	118.10%	102.45%	98.57%	99.60%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	3.72%	3.73%	5.78%	32.68%	29.68%	35.34%	29.97%	-
YoY %	-0.27%	-35.47%	-82.31%	10.11%	-16.02%	17.92%	-	-
Horiz. %	12.41%	12.45%	19.29%	109.04%	99.03%	117.92%	100.00%	-
ROE	1.35%	1.43%	2.13%	11.15%	13.54%	14.37%	16.10%	-
YoY %	-5.59%	-32.86%	-80.90%	-17.65%	-5.78%	-10.75%	-	-
Horiz. %	8.39%	8.88%	13.23%	69.25%	84.10%	89.25%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	168.55	162.15	155.22	104.05	84.94	74.49	69.62	79.81%
YoY %	3.95%	4.46%	49.18%	22.50%	14.03%	7.00%	-	-
Horiz. %	242.10%	232.91%	222.95%	149.45%	122.01%	107.00%	100.00%	-
EPS	2.15	2.28	3.44	17.90	14.99	15.00	16.80	-74.44%
YoY %	-5.70%	-33.72%	-80.78%	19.41%	-0.07%	-10.71%	-	-
Horiz. %	12.80%	13.57%	20.48%	106.55%	89.23%	89.29%	100.00%	-
DPS	3.13	4.70	0.00	9.00	9.33	14.00	12.00	-59.01%
YoY %	-33.40%	0.00%	0.00%	-3.54%	-33.36%	16.67%	-	-
Horiz. %	26.08%	39.17%	0.00%	75.00%	77.75%	116.67%	100.00%	-
NAPS	1.5857	1.5989	1.6133	1.6056	1.1071	1.0437	1.0437	31.99%
YoY %	-0.83%	-0.89%	0.48%	45.03%	6.07%	0.00%	-	-
Horiz. %	151.93%	153.20%	154.58%	153.84%	106.07%	100.00%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,693
RPS	107.98	103.91	99.90	58.09	45.63	40.43	37.94	100.19%
YoY %	3.92%	4.01%	71.97%	27.31%	12.86%	6.56%	-	-
Horiz. %	284.61%	273.88%	263.31%	153.11%	120.27%	106.56%	100.00%	-
EPS	1.38	1.46	2.21	9.99	8.05	8.14	9.16	-71.52%
YoY %	-5.48%	-33.94%	-77.88%	24.10%	-1.11%	-11.14%	-	-
Horiz. %	15.07%	15.94%	24.13%	109.06%	87.88%	88.86%	100.00%	-
DPS	2.01	3.01	0.00	5.02	5.01	7.60	6.54	-54.29%
YoY %	-33.22%	0.00%	0.00%	0.20%	-34.08%	16.21%	-	-
Horiz. %	30.73%	46.02%	0.00%	76.76%	76.61%	116.21%	100.00%	-
NAPS	1.0159	1.0246	1.0383	0.8964	0.5947	0.5665	0.5688	46.94%
YoY %	-0.85%	-1.32%	15.83%	50.73%	4.98%	-0.40%	-	-
Horiz. %	178.60%	180.13%	182.54%	157.59%	104.55%	99.60%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	0.51	0.57	0.87	1.11	1.27	1.22	0.47	-
P/RPS	0.30	0.35	0.56	1.07	1.50	1.64	0.68	-41.90%
YoY %	-14.29%	-37.50%	-47.66%	-28.67%	-8.54%	141.18%	-	-
Horiz. %	44.12%	51.47%	82.35%	157.35%	220.59%	241.18%	100.00%	-
P/EPS	23.76	25.00	25.29	6.20	8.47	8.13	2.80	313.34%
YoY %	-4.96%	-1.15%	307.90%	-26.80%	4.18%	190.36%	-	-
Horiz. %	848.57%	892.86%	903.21%	221.43%	302.50%	290.36%	100.00%	-
EY	4.21	4.00	3.95	16.13	11.80	12.30	35.74	-75.81%
YoY %	5.25%	1.27%	-75.51%	36.69%	-4.07%	-65.58%	-	-
Horiz. %	11.78%	11.19%	11.05%	45.13%	33.02%	34.42%	100.00%	-
DY	6.14	8.25	0.00	8.11	7.35	11.48	25.53	-61.15%
YoY %	-25.58%	0.00%	0.00%	10.34%	-35.98%	-55.03%	-	-
Horiz. %	24.05%	32.31%	0.00%	31.77%	28.79%	44.97%	100.00%	-
P/NAPS	0.32	0.36	0.54	0.69	1.15	1.17	0.45	-20.24%
YoY %	-11.11%	-33.33%	-21.74%	-40.00%	-1.71%	160.00%	-	-
Horiz. %	71.11%	80.00%	120.00%	153.33%	255.56%	260.00%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	30/03/09	23/12/08	25/09/08	30/06/08	27/03/08	28/12/07	27/09/07	-
Price	0.52	0.57	0.66	0.92	1.10	1.48	0.46	-
P/RPS	0.31	0.35	0.43	0.88	1.30	1.99	0.66	-39.43%
YoY %	-11.43%	-18.60%	-51.14%	-32.31%	-34.67%	201.52%	-	-
Horiz. %	46.97%	53.03%	65.15%	133.33%	196.97%	301.52%	100.00%	-
P/EPS	24.22	25.00	19.19	5.14	7.34	9.87	2.74	324.69%
YoY %	-3.12%	30.28%	273.35%	-29.97%	-25.63%	260.22%	-	-
Horiz. %	883.94%	912.41%	700.36%	187.59%	267.88%	360.22%	100.00%	-
EY	4.13	4.00	5.21	19.46	13.62	10.14	36.52	-76.45%
YoY %	3.25%	-23.22%	-73.23%	42.88%	34.32%	-72.23%	-	-
Horiz. %	11.31%	10.95%	14.27%	53.29%	37.29%	27.77%	100.00%	-
DY	6.03	8.25	0.00	9.78	8.48	9.46	26.09	-62.17%
YoY %	-26.91%	0.00%	0.00%	15.33%	-10.36%	-63.74%	-	-
Horiz. %	23.11%	31.62%	0.00%	37.49%	32.50%	36.26%	100.00%	-
P/NAPS	0.33	0.36	0.41	0.57	0.99	1.42	0.44	-17.37%
YoY %	-8.33%	-12.20%	-28.07%	-42.42%	-30.28%	222.73%	-	-
Horiz. %	75.00%	81.82%	93.18%	129.55%	225.00%	322.73%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos