[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

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
TTM Result
Revenue	7,135,930	7,157,676	7,114,486	7,129,419	7,012,973	6,911,077	6,778,575	3.47%
YoY %	-0.30%	0.61%	-0.21%	1.66%	1.47%	1.95%	-	-
Horiz. %	105.27%	105.59%	104.96%	105.18%	103.46%	101.95%	100.00%	-
PBT	1,007,692	1,026,869	874,255	910,410	672,096	662,315	607,343	40.02%
YoY %	-1.87%	17.46%	-3.97%	35.46%	1.48%	9.05%	-	-
Horiz. %	165.92%	169.08%	143.95%	149.90%	110.66%	109.05%	100.00%	-
Tax	-277,184	-242,353	-245,426	-211,144	-192,753	-202,138	-223,077	15.53%
YoY %	-14.37%	1.25%	-16.24%	-9.54%	4.64%	9.39%	-	-
Horiz. %	124.25%	108.64%	110.02%	94.65%	86.41%	90.61%	100.00%	-
NP	730,508	784,516	628,829	699,266	479,343	460,177	384,266	53.28%
YoY %	-6.88%	24.76%	-10.07%	45.88%	4.16%	19.75%	-	-
Horiz. %	190.10%	204.16%	163.64%	181.97%	124.74%	119.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	429,621	493,203	348,081	388,320	199,650	164,936	79,374	207.32%
YoY %	-12.89%	41.69%	-10.36%	94.50%	21.05%	107.80%	-	-
Horiz. %	541.26%	621.37%	438.53%	489.23%	251.53%	207.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.51%	23.60%	28.07%	23.19%	28.68%	30.52%	36.73%	-
YoY %	16.57%	-15.92%	21.04%	-19.14%	-6.03%	-16.91%	-	-
Horiz. %	74.90%	64.25%	76.42%	63.14%	78.08%	83.09%	100.00%	-
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%
YoY %	0.51%	-1.73%	0.86%	-1.58%	1.28%	0.89%	-	-
Horiz. %	100.17%	99.67%	101.43%	100.56%	102.18%	100.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.10%	4.48%	-0.39%	0.21%	-2.07%	4.61%	-	-
Horiz. %	106.73%	106.84%	102.26%	102.66%	102.45%	104.61%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Dividend
Div	87,436	87,436	87,436	42,503	42,503	42,503	42,503	61.53%
YoY %	0.00%	0.00%	105.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	205.72%	205.72%	205.72%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	20.35%	17.73%	25.12%	10.95%	21.29%	25.77%	53.55%	-
YoY %	14.78%	-29.42%	129.41%	-48.57%	-17.38%	-51.88%	-	-
Horiz. %	38.00%	33.11%	46.91%	20.45%	39.76%	48.12%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Equity
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%
YoY %	-0.10%	4.48%	-0.39%	0.21%	-2.07%	4.61%	-	-
Horiz. %	106.73%	106.84%	102.26%	102.66%	102.45%	104.61%	100.00%	-
NOSH	4,415,192	4,371,324	4,371,814	4,387,162	4,392,944	4,356,353	4,250,322	2.56%
YoY %	1.00%	-0.01%	-0.35%	-0.13%	0.84%	2.49%	-	-
Horiz. %	103.88%	102.85%	102.86%	103.22%	103.36%	102.49%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Ratio Analysis
NP Margin	10.24%	10.96%	8.84%	9.81%	6.84%	6.66%	5.67%	-
YoY %	-6.57%	23.98%	-9.89%	43.42%	2.70%	17.46%	-	-
Horiz. %	180.60%	193.30%	155.91%	173.02%	120.63%	117.46%	100.00%	-
ROE	6.76%	7.75%	5.72%	6.35%	3.27%	2.65%	1.33%	-
YoY %	-12.77%	35.49%	-9.92%	94.19%	23.40%	99.25%	-	-
Horiz. %	508.27%	582.71%	430.08%	477.44%	245.86%	199.25%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Per Share
RPS	161.62	163.74	162.74	162.51	159.64	158.64	159.48	0.89%
YoY %	-1.29%	0.61%	0.14%	1.80%	0.63%	-0.53%	-	-
Horiz. %	101.34%	102.67%	102.04%	101.90%	100.10%	99.47%	100.00%	-
EPS	9.73	11.28	7.96	8.85	4.54	3.79	1.87	199.37%
YoY %	-13.74%	41.71%	-10.06%	94.93%	19.79%	102.67%	-	-
Horiz. %	520.32%	603.21%	425.67%	473.26%	242.78%	202.67%	100.00%	-
DPS	2.00	2.00	2.00	0.97	0.97	0.98	1.00	58.53%
YoY %	0.00%	0.00%	106.19%	0.00%	-1.02%	-2.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	97.00%	97.00%	98.00%	100.00%	-
NAPS	1.4395	1.4554	1.3928	1.3934	1.3887	1.4299	1.401	1.81%
YoY %	-1.09%	4.49%	-0.04%	0.34%	-2.88%	2.06%	-	-
Horiz. %	102.75%	103.88%	99.41%	99.46%	99.12%	102.06%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 4,387,162
RPS	119.68	120.04	119.32	119.57	117.62	115.91	113.69	3.47%
YoY %	-0.30%	0.60%	-0.21%	1.66%	1.48%	1.95%	-	-
Horiz. %	105.27%	105.59%	104.95%	105.17%	103.46%	101.95%	100.00%	-
EPS	7.21	8.27	5.84	6.51	3.35	2.77	1.33	207.64%
YoY %	-12.82%	41.61%	-10.29%	94.33%	20.94%	108.27%	-	-
Horiz. %	542.11%	621.80%	439.10%	489.47%	251.88%	208.27%	100.00%	-
DPS	1.47	1.47	1.47	0.71	0.71	0.71	0.71	62.22%
YoY %	0.00%	0.00%	107.04%	0.00%	0.00%	0.00%	-	-
Horiz. %	207.04%	207.04%	207.04%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0659	1.067	1.0212	1.0252	1.0231	1.0447	0.9987	4.42%
YoY %	-0.10%	4.48%	-0.39%	0.21%	-2.07%	4.61%	-	-
Horiz. %	106.73%	106.84%	102.25%	102.65%	102.44%	104.61%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-12.33%	4.29%	4.48%	-1.47%	0.00%	-36.45%	-	-
Horiz. %	59.81%	68.22%	65.42%	62.62%	63.55%	63.55%	100.00%	-
P/EPS	10.69	10.55	14.32	12.31	23.76	28.53	91.57	-76.02%
YoY %	1.33%	-26.33%	16.33%	-48.19%	-16.72%	-68.84%	-	-
Horiz. %	11.67%	11.52%	15.64%	13.44%	25.95%	31.16%	100.00%	-
EY	9.36	9.48	6.98	8.12	4.21	3.51	1.09	317.70%
YoY %	-1.27%	35.82%	-14.04%	92.87%	19.94%	222.02%	-	-
Horiz. %	858.72%	869.72%	640.37%	744.95%	386.24%	322.02%	100.00%	-
DY	1.92	1.68	1.75	0.89	0.90	0.90	0.58	121.63%
YoY %	14.29%	-4.00%	96.63%	-1.11%	0.00%	55.17%	-	-
Horiz. %	331.03%	289.66%	301.72%	153.45%	155.17%	155.17%	100.00%	-
P/NAPS	0.72	0.82	0.82	0.78	0.78	0.76	1.22	-29.57%
YoY %	-12.20%	0.00%	5.13%	0.00%	2.63%	-37.70%	-	-
Horiz. %	59.02%	67.21%	67.21%	63.93%	63.93%	62.30%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	0.00%	-20.27%	10.45%	-4.29%	2.94%	-15.00%	-	-
Horiz. %	73.75%	73.75%	92.50%	83.75%	87.50%	85.00%	100.00%	-
P/EPS	9.76	8.51	15.07	12.31	24.42	28.53	68.01	-72.49%
YoY %	14.69%	-43.53%	22.42%	-49.59%	-14.41%	-58.05%	-	-
Horiz. %	14.35%	12.51%	22.16%	18.10%	35.91%	41.95%	100.00%	-
EY	10.24	11.75	6.63	8.12	4.09	3.51	1.47	263.45%
YoY %	-12.85%	77.22%	-18.35%	98.53%	16.52%	138.78%	-	-
Horiz. %	696.60%	799.32%	451.02%	552.38%	278.23%	238.78%	100.00%	-
DY	2.11	2.08	1.67	0.89	0.87	0.90	0.79	92.15%
YoY %	1.44%	24.55%	87.64%	2.30%	-3.33%	13.92%	-	-
Horiz. %	267.09%	263.29%	211.39%	112.66%	110.13%	113.92%	100.00%	-
P/NAPS	0.66	0.66	0.86	0.78	0.80	0.76	0.91	-19.22%
YoY %	0.00%	-23.26%	10.26%	-2.50%	5.26%	-16.48%	-	-
Horiz. %	72.53%	72.53%	94.51%	85.71%	87.91%	83.52%	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