[BJCORP] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 44.05%
YoY- 340.27%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 5,292,933 3,485,920 1,787,757 7,043,612 5,241,714 3,464,476 1,744,567 109.15%
PBT 693,230 557,967 390,397 861,551 612,645 424,530 237,783 103.68%
Tax -177,582 -131,471 -47,320 -235,563 -166,032 -99,713 -50,393 131.04%
NP 515,648 426,496 343,077 625,988 446,613 324,817 187,390 96.00%
-
NP to SH 308,824 293,544 270,585 352,168 244,469 212,004 125,463 82.00%
-
Tax Rate 25.62% 23.56% 12.12% 27.34% 27.10% 23.49% 21.19% -
Total Cost 4,777,285 3,059,424 1,444,680 6,417,624 4,795,101 3,139,659 1,557,177 110.70%
-
Net Worth 6,328,482 6,297,415 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 1.05%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - 306,101 218,666 218,560 - -
Div Payout % - - - 86.92% 89.45% 103.09% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 6,328,482 6,297,415 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 1.05%
NOSH 4,380,482 4,374,724 4,371,324 4,372,876 4,373,327 4,371,216 4,356,353 0.36%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 9.74% 12.23% 19.19% 8.89% 8.52% 9.38% 10.74% -
ROE 4.88% 4.66% 4.25% 5.77% 4.01% 3.49% 2.01% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 120.83 79.68 40.90 161.08 119.86 79.26 40.05 108.37%
EPS 7.05 6.71 6.19 8.06 5.59 4.85 2.88 81.33%
DPS 0.00 0.00 0.00 7.00 5.00 5.00 0.00 -
NAPS 1.4447 1.4395 1.4554 1.3953 1.3934 1.3887 1.4299 0.68%
Adjusted Per Share Value based on latest NOSH - 4,371,814
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 88.77 58.46 29.98 118.13 87.91 58.10 29.26 109.14%
EPS 5.18 4.92 4.54 5.91 4.10 3.56 2.10 82.26%
DPS 0.00 0.00 0.00 5.13 3.67 3.67 0.00 -
NAPS 1.0614 1.0562 1.067 1.0233 1.022 1.0181 1.0447 1.05%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.95 1.04 1.19 1.14 1.09 1.08 1.08 -
P/RPS 0.79 1.31 2.91 0.71 0.91 1.36 2.70 -55.82%
P/EPS 13.48 15.50 19.22 14.16 19.50 22.27 37.50 -49.34%
EY 7.42 6.45 5.20 7.06 5.13 4.49 2.67 97.29%
DY 0.00 0.00 0.00 6.14 4.59 4.63 0.00 -
P/NAPS 0.66 0.72 0.82 0.82 0.78 0.78 0.76 -8.95%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 -
Price 0.93 0.95 0.96 1.20 1.09 1.11 1.08 -
P/RPS 0.77 1.19 2.35 0.74 0.91 1.40 2.70 -56.57%
P/EPS 13.19 14.16 15.51 14.90 19.50 22.89 37.50 -50.07%
EY 7.58 7.06 6.45 6.71 5.13 4.37 2.67 100.11%
DY 0.00 0.00 0.00 5.83 4.59 4.50 0.00 -
P/NAPS 0.64 0.66 0.66 0.86 0.78 0.80 0.76 -10.79%

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