[BJCORP] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -15.51%
YoY- 131.12%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 7,151,028 7,043,612 6,988,952 6,928,952 6,978,268 6,757,534 6,521,160 6.35%
PBT 1,561,588 861,551 816,860 849,060 951,132 595,600 412,770 143.38%
Tax -189,280 -235,563 -221,376 -199,426 -201,572 -205,528 -237,286 -14.02%
NP 1,372,308 625,988 595,484 649,634 749,560 390,072 175,484 295.46%
-
NP to SH 1,082,340 352,168 325,958 424,008 501,852 79,990 -85,970 -
-
Tax Rate 12.12% 27.34% 27.10% 23.49% 21.19% 34.51% 57.49% -
Total Cost 5,778,720 6,417,624 6,393,468 6,279,318 6,228,708 6,367,462 6,345,676 -6.06%
-
Net Worth 6,362,025 6,101,475 6,093,794 6,070,308 6,229,150 5,693,546 5,633,147 8.47%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 306,101 291,555 437,121 - 40,732 - -
Div Payout % - 86.92% 89.45% 103.09% - 50.92% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 6,362,025 6,101,475 6,093,794 6,070,308 6,229,150 5,693,546 5,633,147 8.47%
NOSH 4,371,324 4,372,876 4,373,327 4,371,216 4,356,353 4,073,219 4,015,359 5.84%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 19.19% 8.89% 8.52% 9.38% 10.74% 5.77% 2.69% -
ROE 17.01% 5.77% 5.35% 6.98% 8.06% 1.40% -1.53% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 163.59 161.08 159.81 158.51 160.19 165.90 162.41 0.48%
EPS 24.76 8.06 7.45 9.70 11.52 1.96 -2.13 -
DPS 0.00 7.00 6.67 10.00 0.00 1.00 0.00 -
NAPS 1.4554 1.3953 1.3934 1.3887 1.4299 1.3978 1.4029 2.48%
Adjusted Per Share Value based on latest NOSH - 4,392,944
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 119.93 118.13 117.21 116.21 117.03 113.33 109.37 6.35%
EPS 18.15 5.91 5.47 7.11 8.42 1.34 -1.44 -
DPS 0.00 5.13 4.89 7.33 0.00 0.68 0.00 -
NAPS 1.067 1.0233 1.022 1.0181 1.0447 0.9549 0.9448 8.47%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.19 1.14 1.09 1.08 1.08 1.71 1.23 -
P/RPS 0.73 0.71 0.68 0.68 0.67 1.03 0.76 -2.65%
P/EPS 4.81 14.16 14.62 11.13 9.38 87.08 -57.45 -
EY 20.81 7.06 6.84 8.98 10.67 1.15 -1.74 -
DY 0.00 6.14 6.12 9.26 0.00 0.58 0.00 -
P/NAPS 0.82 0.82 0.78 0.78 0.76 1.22 0.88 -4.61%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 31/03/10 -
Price 0.96 1.20 1.09 1.11 1.08 1.27 1.75 -
P/RPS 0.59 0.74 0.68 0.70 0.67 0.77 1.08 -33.24%
P/EPS 3.88 14.90 14.62 11.44 9.38 64.67 -81.74 -
EY 25.79 6.71 6.84 8.74 10.67 1.55 -1.22 -
DY 0.00 5.83 6.12 9.01 0.00 0.79 0.00 -
P/NAPS 0.66 0.86 0.78 0.80 0.76 0.91 1.25 -34.74%

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
Post a Comment