[BJCORP] QoQ TTM Result on 31-Jan-2009 [#3]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

30-Mar-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jan-2009 [#3]

Profit Trend

QoQ- -25.04%

YoY- -29.98%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
TTM Result
Revenue	6,470,644	6,461,248	6,338,337	6,252,268	5,356,223	4,387,516	3,463,882	51.50%
YoY %	0.15%	1.94%	1.38%	16.73%	22.08%	26.66%	-	-
Horiz. %	186.80%	186.53%	182.98%	180.50%	154.63%	126.66%	100.00%	-
PBT	439,296	341,181	295,194	827,883	916,363	1,117,233	1,177,836	-48.09%
YoY %	28.76%	15.58%	-64.34%	-9.66%	-17.98%	-5.15%	-	-
Horiz. %	37.30%	28.97%	25.06%	70.29%	77.80%	94.85%	100.00%	-
Tax	-218,358	-209,158	-188,565	-121,666	-94,935	-68,613	-45,829	182.34%
YoY %	-4.40%	-10.92%	-54.99%	-28.16%	-38.36%	-49.72%	-	-
Horiz. %	476.46%	456.39%	411.45%	265.48%	207.15%	149.72%	100.00%	-
NP	220,938	132,023	106,629	706,217	821,428	1,048,620	1,132,007	-66.25%
YoY %	67.35%	23.82%	-84.90%	-14.03%	-21.67%	-7.37%	-	-
Horiz. %	19.52%	11.66%	9.42%	62.39%	72.56%	92.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,236	-45,509	-52,407	297,391	396,723	492,427	595,897	-
YoY %	90.69%	13.16%	-117.62%	-25.04%	-19.44%	-17.36%	-	-
Horiz. %	-0.71%	-7.64%	-8.79%	49.91%	66.58%	82.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.71%	61.30%	63.88%	14.70%	10.36%	6.14%	3.89%	-
YoY %	-18.91%	-4.04%	334.56%	41.89%	68.73%	57.84%	-	-
Horiz. %	1,277.89%	1,575.84%	1,642.16%	377.89%	266.32%	157.84%	100.00%	-
Total Cost	6,249,706	6,329,225	6,231,708	5,546,051	4,534,795	3,338,896	2,331,875	92.60%
YoY %	-1.26%	1.56%	12.36%	22.30%	35.82%	43.19%	-	-
Horiz. %	268.01%	271.42%	267.24%	237.84%	194.47%	143.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,833,659	5,890,651	5,895,121	6,053,325	6,026,710	6,191,132	5,973,946	-1.56%
YoY %	-0.97%	-0.08%	-2.61%	0.44%	-2.66%	3.64%	-	-
Horiz. %	97.65%	98.61%	98.68%	101.33%	100.88%	103.64%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	38,875	38,875	127,453	162,992	162,992	205,192	302,673	-74.44%
YoY %	0.00%	-69.50%	-21.80%	0.00%	-20.57%	-32.21%	-	-
Horiz. %	12.84%	12.84%	42.11%	53.85%	53.85%	67.79%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	54.81%	41.08%	41.67%	50.79%	-
YoY %	0.00%	0.00%	0.00%	33.42%	-1.42%	-17.96%	-	-
Horiz. %	0.00%	0.00%	0.00%	107.91%	80.88%	82.04%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	5,833,659	5,890,651	5,895,121	6,053,325	6,026,710	6,191,132	5,973,946	-1.56%
YoY %	-0.97%	-0.08%	-2.61%	0.44%	-2.66%	3.64%	-	-
Horiz. %	97.65%	98.61%	98.68%	101.33%	100.88%	103.64%	100.00%	-
NOSH	3,940,596	3,930,769	3,887,576	3,817,446	3,769,285	3,837,558	3,720,693	3.89%
YoY %	0.25%	1.11%	1.84%	1.28%	-1.78%	3.14%	-	-
Horiz. %	105.91%	105.65%	104.49%	102.60%	101.31%	103.14%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	3.41%	2.04%	1.68%	11.30%	15.34%	23.90%	32.68%	-
YoY %	67.16%	21.43%	-85.13%	-26.34%	-35.82%	-26.87%	-	-
Horiz. %	10.43%	6.24%	5.14%	34.58%	46.94%	73.13%	100.00%	-
ROE	-0.07%	-0.77%	-0.89%	4.91%	6.58%	7.95%	9.97%	-
YoY %	90.91%	13.48%	-118.13%	-25.38%	-17.23%	-20.26%	-	-
Horiz. %	-0.70%	-7.72%	-8.93%	49.25%	66.00%	79.74%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	164.20	164.38	163.04	163.78	142.10	114.33	93.10	45.82%
YoY %	-0.11%	0.82%	-0.45%	15.26%	24.29%	22.80%	-	-
Horiz. %	176.37%	176.56%	175.12%	175.92%	152.63%	122.80%	100.00%	-
EPS	-0.11	-1.16	-1.35	7.79	10.53	12.83	16.02	-
YoY %	90.52%	14.07%	-117.33%	-26.02%	-17.93%	-19.91%	-	-
Horiz. %	-0.69%	-7.24%	-8.43%	48.63%	65.73%	80.09%	100.00%	-
DPS	0.99	0.99	3.28	4.27	4.32	5.35	8.13	-75.33%
YoY %	0.00%	-69.82%	-23.19%	-1.16%	-19.25%	-34.19%	-	-
Horiz. %	12.18%	12.18%	40.34%	52.52%	53.14%	65.81%	100.00%	-
NAPS	1.4804	1.4986	1.5164	1.5857	1.5989	1.6133	1.6056	-5.25%
YoY %	-1.21%	-1.17%	-4.37%	-0.83%	-0.89%	0.48%	-	-
Horiz. %	92.20%	93.34%	94.44%	98.76%	99.58%	100.48%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,817,446
RPS	108.52	108.36	106.30	104.86	89.83	73.58	58.09	51.51%
YoY %	0.15%	1.94%	1.37%	16.73%	22.08%	26.67%	-	-
Horiz. %	186.81%	186.54%	182.99%	180.51%	154.64%	126.67%	100.00%	-
EPS	-0.07	-0.76	-0.88	4.99	6.65	8.26	9.99	-
YoY %	90.79%	13.64%	-117.64%	-24.96%	-19.49%	-17.32%	-	-
Horiz. %	-0.70%	-7.61%	-8.81%	49.95%	66.57%	82.68%	100.00%	-
DPS	0.65	0.65	2.14	2.73	2.73	3.44	5.08	-74.51%
YoY %	0.00%	-69.63%	-21.61%	0.00%	-20.64%	-32.28%	-	-
Horiz. %	12.80%	12.80%	42.13%	53.74%	53.74%	67.72%	100.00%	-
NAPS	0.9784	0.9879	0.9887	1.0152	1.0108	1.0383	1.0019	-1.56%
YoY %	-0.96%	-0.08%	-2.61%	0.44%	-2.65%	3.63%	-	-
Horiz. %	97.65%	98.60%	98.68%	101.33%	100.89%	103.63%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	1.18	0.93	0.84	0.51	0.57	0.87	1.11	-
P/RPS	0.72	0.57	0.52	0.31	0.40	0.76	1.19	-28.39%
YoY %	26.32%	9.62%	67.74%	-22.50%	-47.37%	-36.13%	-	-
Horiz. %	60.50%	47.90%	43.70%	26.05%	33.61%	63.87%	100.00%	-
P/EPS	-1,097.71	-80.33	-62.31	6.55	5.42	6.78	6.93	-
YoY %	-1,266.50%	-28.92%	-1,051.30%	20.85%	-20.06%	-2.16%	-	-
Horiz. %	-15,839.97%	-1,159.16%	-899.13%	94.52%	78.21%	97.84%	100.00%	-
EY	-0.09	-1.24	-1.60	15.28	18.47	14.75	14.43	-
YoY %	92.74%	22.50%	-110.47%	-17.27%	25.22%	2.22%	-	-
Horiz. %	-0.62%	-8.59%	-11.09%	105.89%	128.00%	102.22%	100.00%	-
DY	0.84	1.06	3.90	8.37	7.59	6.15	7.33	-76.31%
YoY %	-20.75%	-72.82%	-53.41%	10.28%	23.41%	-16.10%	-	-
Horiz. %	11.46%	14.46%	53.21%	114.19%	103.55%	83.90%	100.00%	-
P/NAPS	0.80	0.62	0.55	0.32	0.36	0.54	0.69	10.33%
YoY %	29.03%	12.73%	71.88%	-11.11%	-33.33%	-21.74%	-	-
Horiz. %	115.94%	89.86%	79.71%	46.38%	52.17%	78.26%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	23/12/09	29/09/09	29/06/09	30/03/09	23/12/08	25/09/08	30/06/08	-
Price	1.21	0.98	0.93	0.52	0.57	0.66	0.92	-
P/RPS	0.74	0.60	0.57	0.32	0.40	0.58	0.99	-17.59%
YoY %	23.33%	5.26%	78.12%	-20.00%	-31.03%	-41.41%	-	-
Horiz. %	74.75%	60.61%	57.58%	32.32%	40.40%	58.59%	100.00%	-
P/EPS	-1,125.62	-84.65	-68.99	6.67	5.42	5.14	5.74	-
YoY %	-1,229.73%	-22.70%	-1,134.33%	23.06%	5.45%	-10.45%	-	-
Horiz. %	-19,610.10%	-1,474.74%	-1,201.92%	116.20%	94.43%	89.55%	100.00%	-
EY	-0.09	-1.18	-1.45	14.98	18.47	19.44	17.41	-
YoY %	92.37%	18.62%	-109.68%	-18.90%	-4.99%	11.66%	-	-
Horiz. %	-0.52%	-6.78%	-8.33%	86.04%	106.09%	111.66%	100.00%	-
DY	0.82	1.01	3.53	8.21	7.59	8.10	8.84	-79.41%
YoY %	-18.81%	-71.39%	-57.00%	8.17%	-6.30%	-8.37%	-	-
Horiz. %	9.28%	11.43%	39.93%	92.87%	85.86%	91.63%	100.00%	-
P/NAPS	0.82	0.65	0.61	0.33	0.36	0.41	0.57	27.35%
YoY %	26.15%	6.56%	84.85%	-8.33%	-12.20%	-28.07%	-	-
Horiz. %	143.86%	114.04%	107.02%	57.89%	63.16%	71.93%	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