[BJCORP] YoY Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 8.04%
YoY- 340.27%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 8,729,027 7,376,047 7,055,417 7,043,612 6,757,534 6,339,012 3,463,882 16.64%
PBT 523,866 575,262 849,197 861,551 595,600 274,561 1,177,836 -12.62%
Tax -395,967 -249,440 -249,703 -235,563 -205,528 -165,465 -45,829 43.22%
NP 127,899 325,822 599,494 625,988 390,072 109,096 1,132,007 -30.45%
-
NP to SH -148,920 74,978 311,571 352,168 79,990 -53,383 595,897 -
-
Tax Rate 75.59% 43.36% 29.40% 27.34% 34.51% 60.27% 3.89% -
Total Cost 8,601,128 7,050,225 6,455,923 6,417,624 6,367,462 6,229,916 2,331,875 24.28%
-
Net Worth 6,944,935 5,393,575 5,590,347 6,101,475 5,693,546 5,870,739 5,345,096 4.45%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 55,702 42,352 44,001 306,101 40,732 129,090 299,613 -24.44%
Div Payout % 0.00% 56.49% 14.12% 86.92% 50.92% 0.00% 50.28% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 6,944,935 5,393,575 5,590,347 6,101,475 5,693,546 5,870,739 5,345,096 4.45%
NOSH 5,570,208 4,235,238 4,400,116 4,372,876 4,073,219 3,853,455 3,329,033 8.95%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 1.47% 4.42% 8.50% 8.89% 5.77% 1.72% 32.68% -
ROE -2.14% 1.39% 5.57% 5.77% 1.40% -0.91% 11.15% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 156.71 174.16 160.35 161.08 165.90 164.50 104.05 7.06%
EPS -2.65 1.79 7.09 8.06 1.96 -1.39 17.90 -
DPS 1.00 1.00 1.00 7.00 1.00 3.35 9.00 -30.65%
NAPS 1.2468 1.2735 1.2705 1.3953 1.3978 1.5235 1.6056 -4.12%
Adjusted Per Share Value based on latest NOSH - 4,371,814
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 149.25 126.12 120.64 120.43 115.54 108.39 59.23 16.64%
EPS -2.55 1.28 5.33 6.02 1.37 -0.91 10.19 -
DPS 0.95 0.72 0.75 5.23 0.70 2.21 5.12 -24.46%
NAPS 1.1875 0.9222 0.9559 1.0432 0.9735 1.0038 0.9139 4.45%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.50 0.52 0.80 1.14 1.71 0.84 1.11 -
P/RPS 0.32 0.30 0.50 0.71 1.03 0.51 1.07 -18.21%
P/EPS -18.70 29.37 11.30 14.16 87.08 -60.64 6.20 -
EY -5.35 3.40 8.85 7.06 1.15 -1.65 16.13 -
DY 2.00 1.92 1.25 6.14 0.58 3.99 8.11 -20.80%
P/NAPS 0.40 0.41 0.63 0.82 1.22 0.55 0.69 -8.68%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 30/06/08 -
Price 0.525 0.585 0.78 1.20 1.27 0.93 0.92 -
P/RPS 0.34 0.34 0.49 0.74 0.77 0.57 0.88 -14.65%
P/EPS -19.64 33.04 11.02 14.90 64.67 -67.13 5.14 -
EY -5.09 3.03 9.08 6.71 1.55 -1.49 19.46 -
DY 1.90 1.71 1.28 5.83 0.79 3.60 9.78 -23.88%
P/NAPS 0.42 0.46 0.61 0.86 0.91 0.61 0.57 -4.96%

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