[BJCORP] QoQ TTM Result on 31-Oct-2011 [#2]

Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -12.89%
YoY- 115.19%
Quarter Report
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 7,119,223 7,102,869 7,165,705 7,135,930 7,157,676 7,114,486 7,129,419 -0.09%
PBT 629,838 855,026 954,840 1,007,692 1,026,869 874,255 910,410 -21.79%
Tax -290,186 -269,082 -256,976 -277,184 -242,353 -245,426 -211,144 23.63%
NP 339,652 585,944 697,864 730,508 784,516 628,829 699,266 -38.23%
-
NP to SH 59,725 302,288 412,436 429,621 493,203 348,081 388,320 -71.32%
-
Tax Rate 46.07% 31.47% 26.91% 27.51% 23.60% 28.07% 23.19% -
Total Cost 6,779,571 6,516,925 6,467,841 6,405,422 6,373,160 6,485,657 6,430,153 3.59%
-
Net Worth 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 -5.63%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 43,573 43,573 87,436 87,436 87,436 87,436 42,503 1.67%
Div Payout % 72.96% 14.41% 21.20% 20.35% 17.73% 25.12% 10.95% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 -5.63%
NOSH 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 4,371,814 4,387,162 0.92%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.77% 8.25% 9.74% 10.24% 10.96% 8.84% 9.81% -
ROE 1.07% 5.55% 6.54% 6.76% 7.75% 5.72% 6.35% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 160.06 163.01 164.14 161.62 163.74 162.74 162.51 -1.00%
EPS 1.34 6.94 9.45 9.73 11.28 7.96 8.85 -71.62%
DPS 0.98 1.00 2.00 2.00 2.00 2.00 0.97 0.68%
NAPS 1.2599 1.2502 1.4447 1.4395 1.4554 1.3928 1.3934 -6.49%
Adjusted Per Share Value based on latest NOSH - 4,415,192
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 121.73 121.45 122.52 122.01 122.38 121.65 121.90 -0.09%
EPS 1.02 5.17 7.05 7.35 8.43 5.95 6.64 -71.34%
DPS 0.75 0.75 1.50 1.50 1.50 1.50 0.73 1.81%
NAPS 0.9582 0.9314 1.0784 1.0867 1.0878 1.0411 1.0452 -5.63%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.73 0.80 0.95 1.04 1.19 1.14 1.09 -
P/RPS 0.46 0.49 0.58 0.64 0.73 0.70 0.67 -22.19%
P/EPS 54.37 11.53 10.06 10.69 10.55 14.32 12.31 169.43%
EY 1.84 8.67 9.94 9.36 9.48 6.98 8.12 -62.86%
DY 1.34 1.25 2.11 1.92 1.68 1.75 0.89 31.39%
P/NAPS 0.58 0.64 0.66 0.72 0.82 0.82 0.78 -17.93%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 -
Price 0.64 0.78 0.93 0.95 0.96 1.20 1.09 -
P/RPS 0.40 0.48 0.57 0.59 0.59 0.74 0.67 -29.12%
P/EPS 47.66 11.24 9.84 9.76 8.51 15.07 12.31 146.76%
EY 2.10 8.89 10.16 10.24 11.75 6.63 8.12 -59.44%
DY 1.53 1.28 2.15 2.11 2.08 1.67 0.89 43.55%
P/NAPS 0.51 0.62 0.64 0.66 0.66 0.86 0.78 -24.68%

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