[BJCORP] QoQ TTM Result on 31-Jul-2009 [#1]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Sep-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jul-2009 [#1]

Profit Trend

QoQ- 13.16%

YoY- -109.24%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
TTM Result
Revenue	6,778,575	6,400,487	6,470,644	6,461,248	6,338,337	6,252,268	5,356,223	17.05%
YoY %	5.91%	-1.08%	0.15%	1.94%	1.38%	16.73%	-	-
Horiz. %	126.56%	119.50%	120.81%	120.63%	118.34%	116.73%	100.00%	-
PBT	607,343	272,057	439,296	341,181	295,194	827,883	916,363	-24.04%
YoY %	123.24%	-38.07%	28.76%	15.58%	-64.34%	-9.66%	-	-
Horiz. %	66.28%	29.69%	47.94%	37.23%	32.21%	90.34%	100.00%	-
Tax	-223,077	-213,679	-218,358	-209,158	-188,565	-121,666	-94,935	77.02%
YoY %	-4.40%	2.14%	-4.40%	-10.92%	-54.99%	-28.16%	-	-
Horiz. %	234.98%	225.08%	230.01%	220.32%	198.63%	128.16%	100.00%	-
NP	384,266	58,378	220,938	132,023	106,629	706,217	821,428	-39.82%
YoY %	558.24%	-73.58%	67.35%	23.82%	-84.90%	-14.03%	-	-
Horiz. %	46.78%	7.11%	26.90%	16.07%	12.98%	85.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,374	-178,383	-4,236	-45,509	-52,407	297,391	396,723	-65.89%
YoY %	144.50%	-4,111.12%	90.69%	13.16%	-117.62%	-25.04%	-	-
Horiz. %	20.01%	-44.96%	-1.07%	-11.47%	-13.21%	74.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.73%	78.54%	49.71%	61.30%	63.88%	14.70%	10.36%	-
YoY %	-53.23%	58.00%	-18.91%	-4.04%	334.56%	41.89%	-	-
Horiz. %	354.54%	758.11%	479.83%	591.70%	616.60%	141.89%	100.00%	-
Total Cost	6,394,309	6,342,109	6,249,706	6,329,225	6,231,708	5,546,051	4,534,795	25.82%
YoY %	0.82%	1.48%	-1.26%	1.56%	12.36%	22.30%	-	-
Horiz. %	141.01%	139.85%	137.82%	139.57%	137.42%	122.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,954,701	5,849,904	5,833,659	5,890,651	5,895,121	6,053,325	6,026,710	-0.80%
YoY %	1.79%	0.28%	-0.97%	-0.08%	-2.61%	0.44%	-	-
Horiz. %	98.81%	97.07%	96.80%	97.74%	97.82%	100.44%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Dividend
Div	42,503	38,875	38,875	38,875	127,453	162,992	162,992	-59.28%
YoY %	9.33%	0.00%	0.00%	-69.50%	-21.80%	0.00%	-	-
Horiz. %	26.08%	23.85%	23.85%	23.85%	78.20%	100.00%	100.00%	-
Div Payout %	53.55%	0.00%	0.00%	0.00%	0.00%	54.81%	41.08%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	33.42%	-	-
Horiz. %	130.36%	0.00%	0.00%	0.00%	0.00%	133.42%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Equity
Net Worth	5,954,701	5,849,904	5,833,659	5,890,651	5,895,121	6,053,325	6,026,710	-0.80%
YoY %	1.79%	0.28%	-0.97%	-0.08%	-2.61%	0.44%	-	-
Horiz. %	98.81%	97.07%	96.80%	97.74%	97.82%	100.44%	100.00%	-
NOSH	4,250,322	4,169,865	3,940,596	3,930,769	3,887,576	3,817,446	3,769,285	8.36%
YoY %	1.93%	5.82%	0.25%	1.11%	1.84%	1.28%	-	-
Horiz. %	112.76%	110.63%	104.54%	104.28%	103.14%	101.28%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Ratio Analysis
NP Margin	5.67%	0.91%	3.41%	2.04%	1.68%	11.30%	15.34%	-
YoY %	523.08%	-73.31%	67.16%	21.43%	-85.13%	-26.34%	-	-
Horiz. %	36.96%	5.93%	22.23%	13.30%	10.95%	73.66%	100.00%	-
ROE	1.33%	-3.05%	-0.07%	-0.77%	-0.89%	4.91%	6.58%	-
YoY %	143.61%	-4,257.14%	90.91%	13.48%	-118.13%	-25.38%	-	-
Horiz. %	20.21%	-46.35%	-1.06%	-11.70%	-13.53%	74.62%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Per Share
RPS	159.48	153.49	164.20	164.38	163.04	163.78	142.10	8.01%
YoY %	3.90%	-6.52%	-0.11%	0.82%	-0.45%	15.26%	-	-
Horiz. %	112.23%	108.02%	115.55%	115.68%	114.74%	115.26%	100.00%	-
EPS	1.87	-4.28	-0.11	-1.16	-1.35	7.79	10.53	-68.50%
YoY %	143.69%	-3,790.91%	90.52%	14.07%	-117.33%	-26.02%	-	-
Horiz. %	17.76%	-40.65%	-1.04%	-11.02%	-12.82%	73.98%	100.00%	-
DPS	1.00	0.93	0.99	0.99	3.28	4.27	4.32	-62.40%
YoY %	7.53%	-6.06%	0.00%	-69.82%	-23.19%	-1.16%	-	-
Horiz. %	23.15%	21.53%	22.92%	22.92%	75.93%	98.84%	100.00%	-
NAPS	1.401	1.4029	1.4804	1.4986	1.5164	1.5857	1.5989	-8.45%
YoY %	-0.14%	-5.24%	-1.21%	-1.17%	-4.37%	-0.83%	-	-
Horiz. %	87.62%	87.74%	92.59%	93.73%	94.84%	99.17%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,930,769
RPS	113.69	107.34	108.52	108.36	106.30	104.86	89.83	17.05%
YoY %	5.92%	-1.09%	0.15%	1.94%	1.37%	16.73%	-	-
Horiz. %	126.56%	119.49%	120.81%	120.63%	118.33%	116.73%	100.00%	-
EPS	1.33	-2.99	-0.07	-0.76	-0.88	4.99	6.65	-65.90%
YoY %	144.48%	-4,171.43%	90.79%	13.64%	-117.64%	-24.96%	-	-
Horiz. %	20.00%	-44.96%	-1.05%	-11.43%	-13.23%	75.04%	100.00%	-
DPS	0.71	0.65	0.65	0.65	2.14	2.73	2.73	-59.35%
YoY %	9.23%	0.00%	0.00%	-69.63%	-21.61%	0.00%	-	-
Horiz. %	26.01%	23.81%	23.81%	23.81%	78.39%	100.00%	100.00%	-
NAPS	0.9987	0.9811	0.9784	0.9879	0.9887	1.0152	1.0108	-0.80%
YoY %	1.79%	0.28%	-0.96%	-0.08%	-2.61%	0.44%	-	-
Horiz. %	98.80%	97.06%	96.79%	97.73%	97.81%	100.44%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	-
Price	1.71	1.23	1.18	0.93	0.84	0.51	0.57	-
P/RPS	1.07	0.80	0.72	0.57	0.52	0.31	0.40	93.04%
YoY %	33.75%	11.11%	26.32%	9.62%	67.74%	-22.50%	-	-
Horiz. %	267.50%	200.00%	180.00%	142.50%	130.00%	77.50%	100.00%	-
P/EPS	91.57	-28.75	-1,097.71	-80.33	-62.31	6.55	5.42	561.83%
YoY %	418.50%	97.38%	-1,266.50%	-28.92%	-1,051.30%	20.85%	-	-
Horiz. %	1,689.48%	-530.44%	-20,252.95%	-1,482.10%	-1,149.63%	120.85%	100.00%	-
EY	1.09	-3.48	-0.09	-1.24	-1.60	15.28	18.47	-84.92%
YoY %	131.32%	-3,766.67%	92.74%	22.50%	-110.47%	-17.27%	-	-
Horiz. %	5.90%	-18.84%	-0.49%	-6.71%	-8.66%	82.73%	100.00%	-
DY	0.58	0.76	0.84	1.06	3.90	8.37	7.59	-82.07%
YoY %	-23.68%	-9.52%	-20.75%	-72.82%	-53.41%	10.28%	-	-
Horiz. %	7.64%	10.01%	11.07%	13.97%	51.38%	110.28%	100.00%	-
P/NAPS	1.22	0.88	0.80	0.62	0.55	0.32	0.36	126.12%
YoY %	38.64%	10.00%	29.03%	12.73%	71.88%	-11.11%	-	-
Horiz. %	338.89%	244.44%	222.22%	172.22%	152.78%	88.89%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Announcement Date
Date	30/06/10	31/03/10	23/12/09	29/09/09	29/06/09	30/03/09	23/12/08	-
Price	1.27	1.75	1.21	0.98	0.93	0.52	0.57	-
P/RPS	0.80	1.14	0.74	0.60	0.57	0.32	0.40	58.94%
YoY %	-29.82%	54.05%	23.33%	5.26%	78.12%	-20.00%	-	-
Horiz. %	200.00%	285.00%	185.00%	150.00%	142.50%	80.00%	100.00%	-
P/EPS	68.01	-40.91	-1,125.62	-84.65	-68.99	6.67	5.42	442.49%
YoY %	266.24%	96.37%	-1,229.73%	-22.70%	-1,134.33%	23.06%	-	-
Horiz. %	1,254.80%	-754.80%	-20,767.90%	-1,561.81%	-1,272.88%	123.06%	100.00%	-
EY	1.47	-2.44	-0.09	-1.18	-1.45	14.98	18.47	-81.58%
YoY %	160.25%	-2,611.11%	92.37%	18.62%	-109.68%	-18.90%	-	-
Horiz. %	7.96%	-13.21%	-0.49%	-6.39%	-7.85%	81.10%	100.00%	-
DY	0.79	0.53	0.82	1.01	3.53	8.21	7.59	-77.96%
YoY %	49.06%	-35.37%	-18.81%	-71.39%	-57.00%	8.17%	-	-
Horiz. %	10.41%	6.98%	10.80%	13.31%	46.51%	108.17%	100.00%	-
P/NAPS	0.91	1.25	0.82	0.65	0.61	0.33	0.36	85.87%
YoY %	-27.20%	52.44%	26.15%	6.56%	84.85%	-8.33%	-	-
Horiz. %	252.78%	347.22%	227.78%	180.56%	169.44%	91.67%	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