[BJCORP] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 45.26%
YoY- 158.49%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 4,387,516 3,463,882 2,552,502 2,223,916 2,168,920 2,174,183 2,181,494 59.40%
PBT 1,117,233 1,177,836 741,775 596,548 353,651 253,204 47,287 724.97%
Tax -68,613 -45,829 -38,015 -26,348 -22,258 -40,664 -84,934 -13.27%
NP 1,048,620 1,132,007 703,760 570,200 331,393 212,540 -37,647 -
-
NP to SH 492,427 595,897 424,748 323,966 223,027 124,954 -144,935 -
-
Tax Rate 6.14% 3.89% 5.12% 4.42% 6.29% 16.06% 179.61% -
Total Cost 3,338,896 2,331,875 1,848,742 1,653,716 1,837,527 1,961,643 2,219,141 31.33%
-
Net Worth 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 0 -
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 205,192 302,673 228,259 228,259 97,480 - - -
Div Payout % 41.67% 50.79% 53.74% 70.46% 43.71% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 0 -
NOSH 3,837,558 3,720,693 3,521,741 3,269,476 3,249,357 3,742,369 3,926,666 -1.52%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 23.90% 32.68% 27.57% 25.64% 15.28% 9.78% -1.73% -
ROE 7.95% 9.97% 10.89% 9.49% 6.58% 3.31% 0.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 114.33 93.10 72.48 68.02 66.75 58.10 55.56 61.85%
EPS 12.83 16.02 12.06 9.91 6.86 3.34 -3.69 -
DPS 5.35 8.13 6.48 6.98 3.00 0.00 0.00 -
NAPS 1.6133 1.6056 1.1071 1.0437 1.0437 1.0091 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,269,476
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 75.02 59.23 43.64 38.03 37.08 37.17 37.30 59.40%
EPS 8.42 10.19 7.26 5.54 3.81 2.14 -2.48 -
DPS 3.51 5.18 3.90 3.90 1.67 0.00 0.00 -
NAPS 1.0586 1.0214 0.6666 0.5835 0.5799 0.6457 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.87 1.11 1.27 1.22 0.47 0.41 0.30 -
P/RPS 0.76 1.19 1.75 1.79 0.70 0.71 0.54 25.61%
P/EPS 6.78 6.93 10.53 12.31 6.85 12.28 -8.13 -
EY 14.75 14.43 9.50 8.12 14.60 8.14 -12.30 -
DY 6.15 7.33 5.10 5.72 6.38 0.00 0.00 -
P/NAPS 0.54 0.69 1.15 1.17 0.45 0.41 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 28/03/07 -
Price 0.66 0.92 1.10 1.48 0.46 0.46 0.37 -
P/RPS 0.58 0.99 1.52 2.18 0.69 0.79 0.67 -9.17%
P/EPS 5.14 5.74 9.12 14.94 6.70 13.78 -10.02 -
EY 19.44 17.41 10.96 6.70 14.92 7.26 -9.98 -
DY 8.10 8.84 5.89 4.72 6.52 0.00 0.00 -
P/NAPS 0.41 0.57 0.99 1.42 0.44 0.46 0.00 -

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
Post a Comment