[BJCORP] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 94.5%
YoY- 317.69%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 7,135,930 7,157,676 7,114,486 7,129,419 7,012,973 6,911,077 6,778,575 3.47%
PBT 1,007,692 1,026,869 874,255 910,410 672,096 662,315 607,343 40.02%
Tax -277,184 -242,353 -245,426 -211,144 -192,753 -202,138 -223,077 15.53%
NP 730,508 784,516 628,829 699,266 479,343 460,177 384,266 53.28%
-
NP to SH 429,621 493,203 348,081 388,320 199,650 164,936 79,374 207.32%
-
Tax Rate 27.51% 23.60% 28.07% 23.19% 28.68% 30.52% 36.73% -
Total Cost 6,405,422 6,373,160 6,485,657 6,430,153 6,533,630 6,450,900 6,394,309 0.11%
-
Net Worth 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 4.42%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 87,436 87,436 87,436 42,503 42,503 42,503 42,503 61.53%
Div Payout % 20.35% 17.73% 25.12% 10.95% 21.29% 25.77% 53.55% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 4.42%
NOSH 4,415,192 4,371,324 4,371,814 4,387,162 4,392,944 4,356,353 4,250,322 2.56%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 10.24% 10.96% 8.84% 9.81% 6.84% 6.66% 5.67% -
ROE 6.76% 7.75% 5.72% 6.35% 3.27% 2.65% 1.33% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 161.62 163.74 162.74 162.51 159.64 158.64 159.48 0.89%
EPS 9.73 11.28 7.96 8.85 4.54 3.79 1.87 199.37%
DPS 2.00 2.00 2.00 0.97 0.97 0.98 1.00 58.53%
NAPS 1.4395 1.4554 1.3928 1.3934 1.3887 1.4299 1.401 1.81%
Adjusted Per Share Value based on latest NOSH - 4,387,162
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 119.68 120.04 119.32 119.57 117.62 115.91 113.69 3.47%
EPS 7.21 8.27 5.84 6.51 3.35 2.77 1.33 207.64%
DPS 1.47 1.47 1.47 0.71 0.71 0.71 0.71 62.22%
NAPS 1.0659 1.067 1.0212 1.0252 1.0231 1.0447 0.9987 4.42%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.04 1.19 1.14 1.09 1.08 1.08 1.71 -
P/RPS 0.64 0.73 0.70 0.67 0.68 0.68 1.07 -28.94%
P/EPS 10.69 10.55 14.32 12.31 23.76 28.53 91.57 -76.02%
EY 9.36 9.48 6.98 8.12 4.21 3.51 1.09 317.70%
DY 1.92 1.68 1.75 0.89 0.90 0.90 0.58 121.63%
P/NAPS 0.72 0.82 0.82 0.78 0.78 0.76 1.22 -29.57%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 -
Price 0.95 0.96 1.20 1.09 1.11 1.08 1.27 -
P/RPS 0.59 0.59 0.74 0.67 0.70 0.68 0.80 -18.32%
P/EPS 9.76 8.51 15.07 12.31 24.42 28.53 68.01 -72.49%
EY 10.24 11.75 6.63 8.12 4.09 3.51 1.47 263.45%
DY 2.11 2.08 1.67 0.89 0.87 0.90 0.79 92.15%
P/NAPS 0.66 0.66 0.86 0.78 0.80 0.76 0.91 -19.22%

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