[BJCORP] YoY Annualized Quarter 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- 398.98%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 7,216,444 7,151,028 6,978,268 6,448,260 5,956,616 2,262,080 2,283,132 21.12%
PBT 660,836 1,561,588 951,132 731,244 547,296 789,708 387,920 9.27%
Tax -273,696 -189,280 -201,572 -285,328 -202,956 -111,820 -185,444 6.69%
NP 387,140 1,372,308 749,560 445,916 344,340 677,888 202,476 11.39%
-
NP to SH 112,088 1,082,340 501,852 159,604 132,012 545,892 153,600 -5.11%
-
Tax Rate 41.42% 12.12% 21.19% 39.02% 37.08% 14.16% 47.80% -
Total Cost 6,829,304 5,778,720 6,228,708 6,002,344 5,612,276 1,584,192 2,080,656 21.88%
-
Net Worth 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - 389,922 - -
Div Payout % - - - - - 71.43% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -
NOSH 4,447,936 4,371,324 4,356,353 3,930,769 3,837,558 3,249,357 3,840,000 2.47%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.36% 19.19% 10.74% 6.92% 5.78% 29.97% 8.87% -
ROE 2.00% 17.01% 8.06% 2.71% 2.13% 16.10% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 162.24 163.59 160.19 164.05 155.22 69.62 59.46 18.19%
EPS 2.52 24.76 11.52 4.04 3.44 16.80 4.64 -9.66%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.2599 1.4554 1.4299 1.4986 1.6133 1.0437 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,930,769
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 121.03 119.93 117.03 108.15 99.90 37.94 38.29 21.12%
EPS 1.88 18.15 8.42 2.68 2.21 9.16 2.58 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 6.54 0.00 -
NAPS 0.9399 1.067 1.0447 0.9879 1.0383 0.5688 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.73 1.19 1.08 0.93 0.87 0.47 0.13 -
P/RPS 0.45 0.73 0.67 0.57 0.56 0.68 0.22 12.65%
P/EPS 28.97 4.81 9.38 22.90 25.29 2.80 3.25 43.94%
EY 3.45 20.81 10.67 4.37 3.95 35.74 30.77 -30.53%
DY 0.00 0.00 0.00 0.00 0.00 25.53 0.00 -
P/NAPS 0.58 0.82 0.76 0.62 0.54 0.45 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 29/09/10 29/09/09 25/09/08 27/09/07 13/10/06 -
Price 0.64 0.96 1.08 0.98 0.66 0.46 0.15 -
P/RPS 0.39 0.59 0.67 0.60 0.43 0.66 0.25 7.68%
P/EPS 25.40 3.88 9.38 24.14 19.19 2.74 3.75 37.51%
EY 3.94 25.79 10.67 4.14 5.21 36.52 26.67 -27.27%
DY 0.00 0.00 0.00 0.00 0.00 26.09 0.00 -
P/NAPS 0.51 0.66 0.76 0.65 0.41 0.44 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