[BJCORP] QoQ TTM Result on 31-Jan-2008 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 31.11%
YoY- 393.06%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 5,356,223 4,387,516 3,463,882 2,552,502 2,223,916 2,168,920 2,174,183 81.90%
PBT 916,363 1,117,233 1,177,836 741,775 596,548 353,651 253,204 134.80%
Tax -94,935 -68,613 -45,829 -38,015 -26,348 -22,258 -40,664 75.53%
NP 821,428 1,048,620 1,132,007 703,760 570,200 331,393 212,540 145.26%
-
NP to SH 396,723 492,427 595,897 424,748 323,966 223,027 124,954 115.26%
-
Tax Rate 10.36% 6.14% 3.89% 5.12% 4.42% 6.29% 16.06% -
Total Cost 4,534,795 3,338,896 2,331,875 1,848,742 1,653,716 1,837,527 1,961,643 74.39%
-
Net Worth 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 36.36%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 162,992 205,192 302,673 228,259 228,259 97,480 - -
Div Payout % 41.08% 41.67% 50.79% 53.74% 70.46% 43.71% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 36.36%
NOSH 3,769,285 3,837,558 3,720,693 3,521,741 3,269,476 3,249,357 3,742,369 0.47%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 15.34% 23.90% 32.68% 27.57% 25.64% 15.28% 9.78% -
ROE 6.58% 7.95% 9.97% 10.89% 9.49% 6.58% 3.31% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 142.10 114.33 93.10 72.48 68.02 66.75 58.10 81.03%
EPS 10.53 12.83 16.02 12.06 9.91 6.86 3.34 114.26%
DPS 4.32 5.35 8.13 6.48 6.98 3.00 0.00 -
NAPS 1.5989 1.6133 1.6056 1.1071 1.0437 1.0437 1.0091 35.72%
Adjusted Per Share Value based on latest NOSH - 3,521,741
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 91.58 75.02 59.23 43.64 38.03 37.08 37.17 81.92%
EPS 6.78 8.42 10.19 7.26 5.54 3.81 2.14 114.96%
DPS 2.79 3.51 5.18 3.90 3.90 1.67 0.00 -
NAPS 1.0305 1.0586 1.0214 0.6666 0.5835 0.5799 0.6457 36.37%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.57 0.87 1.11 1.27 1.22 0.47 0.41 -
P/RPS 0.40 0.76 1.19 1.75 1.79 0.70 0.71 -31.66%
P/EPS 5.42 6.78 6.93 10.53 12.31 6.85 12.28 -41.88%
EY 18.47 14.75 14.43 9.50 8.12 14.60 8.14 72.24%
DY 7.59 6.15 7.33 5.10 5.72 6.38 0.00 -
P/NAPS 0.36 0.54 0.69 1.15 1.17 0.45 0.41 -8.26%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 25/09/08 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 -
Price 0.57 0.66 0.92 1.10 1.48 0.46 0.46 -
P/RPS 0.40 0.58 0.99 1.52 2.18 0.69 0.79 -36.34%
P/EPS 5.42 5.14 5.74 9.12 14.94 6.70 13.78 -46.16%
EY 18.47 19.44 17.41 10.96 6.70 14.92 7.26 85.83%
DY 7.59 8.10 8.84 5.89 4.72 6.52 0.00 -
P/NAPS 0.36 0.41 0.57 0.99 1.42 0.44 0.46 -15.01%

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