[BJCORP] QoQ 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- -12.78%
YoY- 214.44%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 1,872,772 1,777,238 1,719,909 1,744,567 1,887,705 1,660,792 1,618,013 10.26%
PBT 261,610 188,115 186,747 237,783 297,765 -50,199 176,966 29.86%
Tax -79,394 -66,319 -49,320 -50,393 -45,112 -47,928 -58,705 22.36%
NP 182,216 121,796 137,427 187,390 252,653 -98,127 118,261 33.50%
-
NP to SH 103,612 32,465 86,541 125,463 143,851 -156,205 51,827 58.89%
-
Tax Rate 30.35% 35.25% 26.41% 21.19% 15.15% - 33.17% -
Total Cost 1,690,556 1,655,442 1,582,482 1,557,177 1,635,052 1,758,919 1,499,752 8.33%
-
Net Worth 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 5,849,904 5,833,659 2.90%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 87,436 - - - 42,503 - - -
Div Payout % 84.39% - - - 29.55% - - -
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 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 5,849,904 5,833,659 2.90%
NOSH 4,371,814 4,387,162 4,392,944 4,356,353 4,250,322 4,169,865 3,940,596 7.18%
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 9.73% 6.85% 7.99% 10.74% 13.38% -5.91% 7.31% -
ROE 1.70% 0.53% 1.42% 2.01% 2.42% -2.67% 0.89% -
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 42.84 40.51 39.15 40.05 44.41 39.83 41.06 2.87%
EPS 2.37 0.74 1.97 2.88 3.39 -3.75 1.31 48.63%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.3928 1.3934 1.3887 1.4299 1.401 1.4029 1.4804 -3.99%
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 31.41 29.81 28.85 29.26 31.66 27.85 27.14 10.26%
EPS 1.74 0.54 1.45 2.10 2.41 -2.62 0.87 58.94%
DPS 1.47 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 1.0212 1.0252 1.0231 1.0447 0.9987 0.9811 0.9784 2.90%
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 2.66 2.69 2.76 2.70 3.85 3.09 2.87 -4.95%
P/EPS 48.10 147.30 54.82 37.50 50.52 -32.83 89.72 -34.08%
EY 2.08 0.68 1.82 2.67 1.98 -3.05 1.11 52.16%
DY 1.75 0.00 0.00 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 2.80 2.69 2.84 2.70 2.86 4.39 2.95 -3.42%
P/EPS 50.63 147.30 56.35 37.50 37.52 -46.72 92.00 -32.91%
EY 1.98 0.68 1.77 2.67 2.66 -2.14 1.09 49.03%
DY 1.67 0.00 0.00 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