[BJCORP] QoQ TTM Result on 30-Apr-2008 [#4]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

30-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- 40.29%

YoY- 376.89%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
TTM Result
Revenue	6,252,268	5,356,223	4,387,516	3,463,882	2,552,502	2,223,916	2,168,920	101.89%
YoY %	16.73%	22.08%	26.66%	35.71%	14.78%	2.54%	-	-
Horiz. %	288.27%	246.95%	202.29%	159.71%	117.69%	102.54%	100.00%	-
PBT	827,883	916,363	1,117,233	1,177,836	741,775	596,548	353,651	75.85%
YoY %	-9.66%	-17.98%	-5.15%	58.79%	24.34%	68.68%	-	-
Horiz. %	234.10%	259.12%	315.91%	333.05%	209.75%	168.68%	100.00%	-
Tax	-121,666	-94,935	-68,613	-45,829	-38,015	-26,348	-22,258	208.71%
YoY %	-28.16%	-38.36%	-49.72%	-20.56%	-44.28%	-18.38%	-	-
Horiz. %	546.62%	426.52%	308.26%	205.90%	170.79%	118.38%	100.00%	-
NP	706,217	821,428	1,048,620	1,132,007	703,760	570,200	331,393	65.22%
YoY %	-14.03%	-21.67%	-7.37%	60.85%	23.42%	72.06%	-	-
Horiz. %	213.11%	247.87%	316.43%	341.59%	212.36%	172.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,391	396,723	492,427	595,897	424,748	323,966	223,027	21.04%
YoY %	-25.04%	-19.44%	-17.36%	40.29%	31.11%	45.26%	-	-
Horiz. %	133.34%	177.88%	220.79%	267.19%	190.45%	145.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.70%	10.36%	6.14%	3.89%	5.12%	4.42%	6.29%	-
YoY %	41.89%	68.73%	57.84%	-24.02%	15.84%	-29.73%	-	-
Horiz. %	233.70%	164.71%	97.62%	61.84%	81.40%	70.27%	100.00%	-
Total Cost	5,546,051	4,534,795	3,338,896	2,331,875	1,848,742	1,653,716	1,837,527	108.15%
YoY %	22.30%	35.82%	43.19%	26.13%	11.79%	-10.00%	-	-
Horiz. %	301.82%	246.79%	181.71%	126.90%	100.61%	90.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,053,325	6,026,710	6,191,132	5,973,946	3,898,920	3,412,352	3,391,354	46.88%
YoY %	0.44%	-2.66%	3.64%	53.22%	14.26%	0.62%	-	-
Horiz. %	178.49%	177.71%	182.56%	176.15%	114.97%	100.62%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	162,992	162,992	205,192	302,673	228,259	228,259	97,480	40.65%
YoY %	0.00%	-20.57%	-32.21%	32.60%	0.00%	134.16%	-	-
Horiz. %	167.21%	167.21%	210.50%	310.50%	234.16%	234.16%	100.00%	-
Div Payout %	54.81%	41.08%	41.67%	50.79%	53.74%	70.46%	43.71%	-
YoY %	33.42%	-1.42%	-17.96%	-5.49%	-23.73%	61.20%	-	-
Horiz. %	125.39%	93.98%	95.33%	116.20%	122.95%	161.20%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	6,053,325	6,026,710	6,191,132	5,973,946	3,898,920	3,412,352	3,391,354	46.88%
YoY %	0.44%	-2.66%	3.64%	53.22%	14.26%	0.62%	-	-
Horiz. %	178.49%	177.71%	182.56%	176.15%	114.97%	100.62%	100.00%	-
NOSH	3,817,446	3,769,285	3,837,558	3,720,693	3,521,741	3,269,476	3,249,357	11.28%
YoY %	1.28%	-1.78%	3.14%	5.65%	7.72%	0.62%	-	-
Horiz. %	117.48%	116.00%	118.10%	114.51%	108.38%	100.62%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	11.30%	15.34%	23.90%	32.68%	27.57%	25.64%	15.28%	-
YoY %	-26.34%	-35.82%	-26.87%	18.53%	7.53%	67.80%	-	-
Horiz. %	73.95%	100.39%	156.41%	213.87%	180.43%	167.80%	100.00%	-
ROE	4.91%	6.58%	7.95%	9.97%	10.89%	9.49%	6.58%	-
YoY %	-25.38%	-17.23%	-20.26%	-8.45%	14.75%	44.22%	-	-
Horiz. %	74.62%	100.00%	120.82%	151.52%	165.50%	144.22%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	163.78	142.10	114.33	93.10	72.48	68.02	66.75	81.42%
YoY %	15.26%	24.29%	22.80%	28.45%	6.56%	1.90%	-	-
Horiz. %	245.36%	212.88%	171.28%	139.48%	108.58%	101.90%	100.00%	-
EPS	7.79	10.53	12.83	16.02	12.06	9.91	6.86	8.80%
YoY %	-26.02%	-17.93%	-19.91%	32.84%	21.70%	44.46%	-	-
Horiz. %	113.56%	153.50%	187.03%	233.53%	175.80%	144.46%	100.00%	-
DPS	4.27	4.32	5.35	8.13	6.48	6.98	3.00	26.39%
YoY %	-1.16%	-19.25%	-34.19%	25.46%	-7.16%	132.67%	-	-
Horiz. %	142.33%	144.00%	178.33%	271.00%	216.00%	232.67%	100.00%	-
NAPS	1.5857	1.5989	1.6133	1.6056	1.1071	1.0437	1.0437	31.99%
YoY %	-0.83%	-0.89%	0.48%	45.03%	6.07%	0.00%	-	-
Horiz. %	151.93%	153.20%	154.58%	153.84%	106.07%	100.00%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,693
RPS	104.86	89.83	73.58	58.09	42.81	37.30	36.38	101.88%
YoY %	16.73%	22.08%	26.67%	35.69%	14.77%	2.53%	-	-
Horiz. %	288.24%	246.92%	202.25%	159.68%	117.67%	102.53%	100.00%	-
EPS	4.99	6.65	8.26	9.99	7.12	5.43	3.74	21.08%
YoY %	-24.96%	-19.49%	-17.32%	40.31%	31.12%	45.19%	-	-
Horiz. %	133.42%	177.81%	220.86%	267.11%	190.37%	145.19%	100.00%	-
DPS	2.73	2.73	3.44	5.08	3.83	3.83	1.63	40.81%
YoY %	0.00%	-20.64%	-32.28%	32.64%	0.00%	134.97%	-	-
Horiz. %	167.48%	167.48%	211.04%	311.66%	234.97%	234.97%	100.00%	-
NAPS	1.0152	1.0108	1.0383	1.0019	0.6539	0.5723	0.5688	46.88%
YoY %	0.44%	-2.65%	3.63%	53.22%	14.26%	0.62%	-	-
Horiz. %	178.48%	177.71%	182.54%	176.14%	114.96%	100.62%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	0.51	0.57	0.87	1.11	1.27	1.22	0.47	-
P/RPS	0.31	0.40	0.76	1.19	1.75	1.79	0.70	-41.75%
YoY %	-22.50%	-47.37%	-36.13%	-32.00%	-2.23%	155.71%	-	-
Horiz. %	44.29%	57.14%	108.57%	170.00%	250.00%	255.71%	100.00%	-
P/EPS	6.55	5.42	6.78	6.93	10.53	12.31	6.85	-2.92%
YoY %	20.85%	-20.06%	-2.16%	-34.19%	-14.46%	79.71%	-	-
Horiz. %	95.62%	79.12%	98.98%	101.17%	153.72%	179.71%	100.00%	-
EY	15.28	18.47	14.75	14.43	9.50	8.12	14.60	3.06%
YoY %	-17.27%	25.22%	2.22%	51.89%	17.00%	-44.38%	-	-
Horiz. %	104.66%	126.51%	101.03%	98.84%	65.07%	55.62%	100.00%	-
DY	8.37	7.59	6.15	7.33	5.10	5.72	6.38	19.74%
YoY %	10.28%	23.41%	-16.10%	43.73%	-10.84%	-10.34%	-	-
Horiz. %	131.19%	118.97%	96.39%	114.89%	79.94%	89.66%	100.00%	-
P/NAPS	0.32	0.36	0.54	0.69	1.15	1.17	0.45	-20.24%
YoY %	-11.11%	-33.33%	-21.74%	-40.00%	-1.71%	160.00%	-	-
Horiz. %	71.11%	80.00%	120.00%	153.33%	255.56%	260.00%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	30/03/09	23/12/08	25/09/08	30/06/08	27/03/08	28/12/07	27/09/07	-
Price	0.52	0.57	0.66	0.92	1.10	1.48	0.46	-
P/RPS	0.32	0.40	0.58	0.99	1.52	2.18	0.69	-39.94%
YoY %	-20.00%	-31.03%	-41.41%	-34.87%	-30.28%	215.94%	-	-
Horiz. %	46.38%	57.97%	84.06%	143.48%	220.29%	315.94%	100.00%	-
P/EPS	6.67	5.42	5.14	5.74	9.12	14.94	6.70	-0.29%
YoY %	23.06%	5.45%	-10.45%	-37.06%	-38.96%	122.99%	-	-
Horiz. %	99.55%	80.90%	76.72%	85.67%	136.12%	222.99%	100.00%	-
EY	14.98	18.47	19.44	17.41	10.96	6.70	14.92	0.26%
YoY %	-18.90%	-4.99%	11.66%	58.85%	63.58%	-55.09%	-	-
Horiz. %	100.40%	123.79%	130.29%	116.69%	73.46%	44.91%	100.00%	-
DY	8.21	7.59	8.10	8.84	5.89	4.72	6.52	16.52%
YoY %	8.17%	-6.30%	-8.37%	50.08%	24.79%	-27.61%	-	-
Horiz. %	125.92%	116.41%	124.23%	135.58%	90.34%	72.39%	100.00%	-
P/NAPS	0.33	0.36	0.41	0.57	0.99	1.42	0.44	-17.37%
YoY %	-8.33%	-12.20%	-28.07%	-42.42%	-30.28%	222.73%	-	-
Horiz. %	75.00%	81.82%	93.18%	129.55%	225.00%	322.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos