[BJCORP] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Sep-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jul-2009 [#1]

Profit Trend

QoQ- 398.98%

YoY- 20.9%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Annualized Quarter Result
Revenue	6,757,534	6,521,160	6,460,156	6,448,260	6,339,012	6,438,293	6,195,542	5.97%
YoY %	3.62%	0.94%	0.18%	1.72%	-1.54%	3.92%	-	-
Horiz. %	109.07%	105.26%	104.27%	104.08%	102.32%	103.92%	100.00%	-
PBT	595,600	412,770	719,554	731,244	274,561	443,620	431,350	24.07%
YoY %	44.29%	-42.64%	-1.60%	166.33%	-38.11%	2.84%	-	-
Horiz. %	138.08%	95.69%	166.81%	169.52%	63.65%	102.84%	100.00%	-
Tax	-205,528	-237,286	-260,074	-285,328	-165,465	-203,801	-200,488	1.67%
YoY %	13.38%	8.76%	8.85%	-72.44%	18.81%	-1.65%	-	-
Horiz. %	102.51%	118.35%	129.72%	142.32%	82.53%	101.65%	100.00%	-
NP	390,072	175,484	459,480	445,916	109,096	239,818	230,862	41.99%
YoY %	122.28%	-61.81%	3.04%	308.74%	-54.51%	3.88%	-	-
Horiz. %	168.96%	76.01%	199.03%	193.15%	47.26%	103.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,990	-85,970	183,456	159,604	-53,383	81,998	87,114	-5.54%
YoY %	193.04%	-146.86%	14.94%	398.98%	-165.10%	-5.87%	-	-
Horiz. %	91.82%	-98.69%	210.59%	183.21%	-61.28%	94.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.51%	57.49%	36.14%	39.02%	60.27%	45.94%	46.48%	-
YoY %	-39.97%	59.08%	-7.38%	-35.26%	31.19%	-1.16%	-	-
Horiz. %	74.25%	123.69%	77.75%	83.95%	129.67%	98.84%	100.00%	-
Total Cost	6,367,462	6,345,676	6,000,676	6,002,344	6,229,916	6,198,474	5,964,680	4.46%
YoY %	0.34%	5.75%	-0.03%	-3.65%	0.51%	3.92%	-	-
Horiz. %	106.75%	106.39%	100.60%	100.63%	104.45%	103.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,693,546	5,633,147	5,851,890	5,890,651	5,870,739	6,057,078	6,109,060	-4.59%
YoY %	1.07%	-3.74%	-0.66%	0.34%	-3.08%	-0.85%	-	-
Horiz. %	93.20%	92.21%	95.79%	96.42%	96.10%	99.15%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Dividend
Div	40,732	-	-	-	129,090	119,687	179,577	-62.90%
YoY %	0.00%	-	-	-	7.86%	-33.35%	-	-
Horiz. %	22.68%	-	-	-	71.89%	66.65%	100.00%	-
Div Payout %	50.92%	-	-	-	0.00%	145.96%	206.14%	-
YoY %	0.00%	-	-	-	0.00%	-29.19%	-	-
Horiz. %	24.70%	-	-	-	0.00%	70.81%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Equity
Net Worth	5,693,546	5,633,147	5,851,890	5,890,651	5,870,739	6,057,078	6,109,060	-4.59%
YoY %	1.07%	-3.74%	-0.66%	0.34%	-3.08%	-0.85%	-	-
Horiz. %	93.20%	92.21%	95.79%	96.42%	96.10%	99.15%	100.00%	-
NOSH	4,073,219	4,015,359	3,952,911	3,930,769	3,853,455	3,819,813	3,820,789	4.36%
YoY %	1.44%	1.58%	0.56%	2.01%	0.88%	-0.03%	-	-
Horiz. %	106.61%	105.09%	103.46%	102.88%	100.85%	99.97%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Ratio Analysis
NP Margin	5.77%	2.69%	7.11%	6.92%	1.72%	3.72%	3.73%	-
YoY %	114.50%	-62.17%	2.75%	302.33%	-53.76%	-0.27%	-	-
Horiz. %	154.69%	72.12%	190.62%	185.52%	46.11%	99.73%	100.00%	-
ROE	1.40%	-1.53%	3.13%	2.71%	-0.91%	1.35%	1.43%	-
YoY %	191.50%	-148.88%	15.50%	397.80%	-167.41%	-5.59%	-	-
Horiz. %	97.90%	-106.99%	218.88%	189.51%	-63.64%	94.41%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Per Share
RPS	165.90	162.41	163.43	164.05	164.50	168.55	162.15	1.54%
YoY %	2.15%	-0.62%	-0.38%	-0.27%	-2.40%	3.95%	-	-
Horiz. %	102.31%	100.16%	100.79%	101.17%	101.45%	103.95%	100.00%	-
EPS	1.96	-2.13	4.66	4.04	-1.39	2.15	2.28	-9.61%
YoY %	192.02%	-145.71%	15.35%	390.65%	-164.65%	-5.70%	-	-
Horiz. %	85.96%	-93.42%	204.39%	177.19%	-60.96%	94.30%	100.00%	-
DPS	1.00	0.00	0.00	0.00	3.35	3.13	4.70	-64.46%
YoY %	0.00%	0.00%	0.00%	0.00%	7.03%	-33.40%	-	-
Horiz. %	21.28%	0.00%	0.00%	0.00%	71.28%	66.60%	100.00%	-
NAPS	1.3978	1.4029	1.4804	1.4986	1.5235	1.5857	1.5989	-8.59%
YoY %	-0.36%	-5.24%	-1.21%	-1.63%	-3.92%	-0.83%	-	-
Horiz. %	87.42%	87.74%	92.59%	93.73%	95.28%	99.17%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,930,769
RPS	113.33	109.37	108.35	108.15	106.31	107.98	103.91	5.97%
YoY %	3.62%	0.94%	0.18%	1.73%	-1.55%	3.92%	-	-
Horiz. %	109.07%	105.25%	104.27%	104.08%	102.31%	103.92%	100.00%	-
EPS	1.34	-1.44	3.08	2.68	-0.90	1.38	1.46	-5.57%
YoY %	193.06%	-146.75%	14.93%	397.78%	-165.22%	-5.48%	-	-
Horiz. %	91.78%	-98.63%	210.96%	183.56%	-61.64%	94.52%	100.00%	-
DPS	0.68	0.00	0.00	0.00	2.17	2.01	3.01	-63.00%
YoY %	0.00%	0.00%	0.00%	0.00%	7.96%	-33.22%	-	-
Horiz. %	22.59%	0.00%	0.00%	0.00%	72.09%	66.78%	100.00%	-
NAPS	0.9549	0.9448	0.9814	0.9879	0.9846	1.0159	1.0246	-4.60%
YoY %	1.07%	-3.73%	-0.66%	0.34%	-3.08%	-0.85%	-	-
Horiz. %	93.20%	92.21%	95.78%	96.42%	96.10%	99.15%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	-
Price	1.71	1.23	1.18	0.93	0.84	0.51	0.57	-
P/RPS	1.03	0.76	0.72	0.57	0.51	0.30	0.35	105.76%
YoY %	35.53%	5.56%	26.32%	11.76%	70.00%	-14.29%	-	-
Horiz. %	294.29%	217.14%	205.71%	162.86%	145.71%	85.71%	100.00%	-
P/EPS	87.08	-57.45	25.43	22.90	-60.64	23.76	25.00	130.30%
YoY %	251.58%	-325.91%	11.05%	137.76%	-355.22%	-4.96%	-	-
Horiz. %	348.32%	-229.80%	101.72%	91.60%	-242.56%	95.04%	100.00%	-
EY	1.15	-1.74	3.93	4.37	-1.65	4.21	4.00	-56.53%
YoY %	166.09%	-144.27%	-10.07%	364.85%	-139.19%	5.25%	-	-
Horiz. %	28.75%	-43.50%	98.25%	109.25%	-41.25%	105.25%	100.00%	-
DY	0.58	0.00	0.00	0.00	3.99	6.14	8.25	-83.04%
YoY %	0.00%	0.00%	0.00%	0.00%	-35.02%	-25.58%	-	-
Horiz. %	7.03%	0.00%	0.00%	0.00%	48.36%	74.42%	100.00%	-
P/NAPS	1.22	0.88	0.80	0.62	0.55	0.32	0.36	126.12%
YoY %	38.64%	10.00%	29.03%	12.73%	71.88%	-11.11%	-	-
Horiz. %	338.89%	244.44%	222.22%	172.22%	152.78%	88.89%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Announcement Date
Date	30/06/10	31/03/10	23/12/09	29/09/09	29/06/09	30/03/09	23/12/08	-
Price	1.27	1.75	1.21	0.98	0.93	0.52	0.57	-
P/RPS	0.77	1.08	0.74	0.60	0.57	0.31	0.35	69.39%
YoY %	-28.70%	45.95%	23.33%	5.26%	83.87%	-11.43%	-	-
Horiz. %	220.00%	308.57%	211.43%	171.43%	162.86%	88.57%	100.00%	-
P/EPS	64.67	-81.74	26.07	24.14	-67.13	24.22	25.00	88.76%
YoY %	179.12%	-413.54%	8.00%	135.96%	-377.17%	-3.12%	-	-
Horiz. %	258.68%	-326.96%	104.28%	96.56%	-268.52%	96.88%	100.00%	-
EY	1.55	-1.22	3.84	4.14	-1.49	4.13	4.00	-46.94%
YoY %	227.05%	-131.77%	-7.25%	377.85%	-136.08%	3.25%	-	-
Horiz. %	38.75%	-30.50%	96.00%	103.50%	-37.25%	103.25%	100.00%	-
DY	0.79	0.00	0.00	0.00	3.60	6.03	8.25	-79.15%
YoY %	0.00%	0.00%	0.00%	0.00%	-40.30%	-26.91%	-	-
Horiz. %	9.58%	0.00%	0.00%	0.00%	43.64%	73.09%	100.00%	-
P/NAPS	0.91	1.25	0.82	0.65	0.61	0.33	0.36	85.87%
YoY %	-27.20%	52.44%	26.15%	6.56%	84.85%	-8.33%	-	-
Horiz. %	252.78%	347.22%	227.78%	180.56%	169.44%	91.67%	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