[BJCORP] QoQ 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- 135.03%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 1,887,705 1,660,792 1,618,013 1,612,065 1,509,617 1,730,949 1,608,617 11.28%
PBT 297,765 -50,199 176,966 182,811 -37,521 117,040 78,851 143.09%
Tax -45,112 -47,928 -58,705 -71,332 -35,714 -52,607 -49,505 -6.02%
NP 252,653 -98,127 118,261 111,479 -73,235 64,433 29,346 321.72%
-
NP to SH 143,851 -156,205 51,827 39,901 -113,906 17,942 10,554 473.33%
-
Tax Rate 15.15% - 33.17% 39.02% - 44.95% 62.78% -
Total Cost 1,635,052 1,758,919 1,499,752 1,500,586 1,582,852 1,666,516 1,579,271 2.34%
-
Net Worth 5,954,701 5,849,904 5,833,659 5,890,651 5,895,121 6,053,325 6,026,710 -0.80%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 42,503 - - - 38,875 - 88,578 -38.79%
Div Payout % 29.55% - - - 0.00% - 839.29% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 5,954,701 5,849,904 5,833,659 5,890,651 5,895,121 6,053,325 6,026,710 -0.80%
NOSH 4,250,322 4,169,865 3,940,596 3,930,769 3,887,576 3,817,446 3,769,285 8.36%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 13.38% -5.91% 7.31% 6.92% -4.85% 3.72% 1.82% -
ROE 2.42% -2.67% 0.89% 0.68% -1.93% 0.30% 0.18% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 44.41 39.83 41.06 41.01 38.83 45.34 42.68 2.69%
EPS 3.39 -3.75 1.31 1.01 -2.93 0.47 0.28 429.67%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 2.35 -43.51%
NAPS 1.401 1.4029 1.4804 1.4986 1.5164 1.5857 1.5989 -8.45%
Adjusted Per Share Value based on latest NOSH - 3,930,769
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 31.66 27.85 27.14 27.04 25.32 29.03 26.98 11.28%
EPS 2.41 -2.62 0.87 0.67 -1.91 0.30 0.18 466.53%
DPS 0.71 0.00 0.00 0.00 0.65 0.00 1.49 -39.07%
NAPS 0.9987 0.9811 0.9784 0.9879 0.9887 1.0152 1.0108 -0.80%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
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 3.85 3.09 2.87 2.27 2.16 1.12 1.34 102.49%
P/EPS 50.52 -32.83 89.72 91.62 -28.67 108.51 203.57 -60.60%
EY 1.98 -3.05 1.11 1.09 -3.49 0.92 0.49 154.34%
DY 0.58 0.00 0.00 0.00 1.19 0.00 4.12 -73.03%
P/NAPS 1.22 0.88 0.80 0.62 0.55 0.32 0.36 126.12%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
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 2.86 4.39 2.95 2.39 2.39 1.15 1.34 66.00%
P/EPS 37.52 -46.72 92.00 96.54 -31.74 110.64 203.57 -67.71%
EY 2.66 -2.14 1.09 1.04 -3.15 0.90 0.49 209.83%
DY 0.79 0.00 0.00 0.00 1.08 0.00 4.12 -66.84%
P/NAPS 0.91 1.25 0.82 0.65 0.61 0.33 0.36 85.87%

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