[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 56.85%
YoY- 214.44%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 7,043,612 5,241,714 3,464,476 1,744,567 6,757,534 4,890,870 3,230,078 68.39%
PBT 861,551 612,645 424,530 237,783 595,600 309,578 359,777 79.27%
Tax -235,563 -166,032 -99,713 -50,393 -205,528 -177,965 -130,037 48.76%
NP 625,988 446,613 324,817 187,390 390,072 131,613 229,740 95.44%
-
NP to SH 352,168 244,469 212,004 125,463 79,990 -64,478 91,728 145.79%
-
Tax Rate 27.34% 27.10% 23.49% 21.19% 34.51% 57.49% 36.14% -
Total Cost 6,417,624 4,795,101 3,139,659 1,557,177 6,367,462 4,759,257 3,000,338 66.24%
-
Net Worth 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 2.83%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 306,101 218,666 218,560 - 40,732 - - -
Div Payout % 86.92% 89.45% 103.09% - 50.92% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 2.83%
NOSH 4,372,876 4,373,327 4,371,216 4,356,353 4,073,219 4,015,359 3,952,911 6.98%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 8.89% 8.52% 9.38% 10.74% 5.77% 2.69% 7.11% -
ROE 5.77% 4.01% 3.49% 2.01% 1.40% -1.14% 1.57% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 161.08 119.86 79.26 40.05 165.90 121.80 81.71 57.41%
EPS 8.06 5.59 4.85 2.88 1.96 -1.60 2.33 129.24%
DPS 7.00 5.00 5.00 0.00 1.00 0.00 0.00 -
NAPS 1.3953 1.3934 1.3887 1.4299 1.3978 1.4029 1.4804 -3.88%
Adjusted Per Share Value based on latest NOSH - 4,356,353
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 118.13 87.91 58.10 29.26 113.33 82.03 54.17 68.40%
EPS 5.91 4.10 3.56 2.10 1.34 -1.08 1.54 145.72%
DPS 5.13 3.67 3.67 0.00 0.68 0.00 0.00 -
NAPS 1.0233 1.022 1.0181 1.0447 0.9549 0.9448 0.9814 2.83%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.14 1.09 1.08 1.08 1.71 1.23 1.18 -
P/RPS 0.71 0.91 1.36 2.70 1.03 1.01 1.44 -37.66%
P/EPS 14.16 19.50 22.27 37.50 87.08 -76.60 50.85 -57.45%
EY 7.06 5.13 4.49 2.67 1.15 -1.31 1.97 134.73%
DY 6.14 4.59 4.63 0.00 0.58 0.00 0.00 -
P/NAPS 0.82 0.78 0.78 0.76 1.22 0.88 0.80 1.66%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 31/03/10 23/12/09 -
Price 1.20 1.09 1.11 1.08 1.27 1.75 1.21 -
P/RPS 0.74 0.91 1.40 2.70 0.77 1.44 1.48 -37.08%
P/EPS 14.90 19.50 22.89 37.50 64.67 -108.98 52.14 -56.71%
EY 6.71 5.13 4.37 2.67 1.55 -0.92 1.92 130.82%
DY 5.83 4.59 4.50 0.00 0.79 0.00 0.00 -
P/NAPS 0.86 0.78 0.80 0.76 0.91 1.25 0.82 3.23%

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