[BJCORP] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 14.94%
YoY- 110.59%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 7,142,344 6,971,840 6,928,952 6,460,156 6,195,542 2,410,860 2,311,394 20.66%
PBT 667,890 1,115,934 849,060 719,554 431,350 954,296 267,608 16.45%
Tax -267,362 -262,942 -199,426 -260,074 -200,488 -102,276 -130,908 12.62%
NP 400,528 852,992 649,634 459,480 230,862 852,020 136,700 19.60%
-
NP to SH 96,436 587,088 424,008 183,456 87,114 485,462 87,438 1.64%
-
Tax Rate 40.03% 23.56% 23.49% 36.14% 46.48% 10.72% 48.92% -
Total Cost 6,741,816 6,118,848 6,279,318 6,000,676 5,964,680 1,558,840 2,174,694 20.73%
-
Net Worth 5,432,126 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - 437,121 - 179,577 453,097 - -
Div Payout % - - 103.09% - 206.14% 93.33% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 5,432,126 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 0 -
NOSH 4,343,963 4,374,724 4,371,216 3,952,911 3,820,789 3,236,413 3,868,938 1.94%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 5.61% 12.23% 9.38% 7.11% 3.73% 35.34% 5.91% -
ROE 1.78% 9.32% 6.98% 3.13% 1.43% 14.37% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 164.42 159.37 158.51 163.43 162.15 74.49 59.74 18.36%
EPS 2.22 13.42 9.70 4.66 2.28 15.00 2.62 -2.72%
DPS 0.00 0.00 10.00 0.00 4.70 14.00 0.00 -
NAPS 1.2505 1.4395 1.3887 1.4804 1.5989 1.0437 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,940,596
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 119.79 116.93 116.21 108.35 103.91 40.43 38.77 20.66%
EPS 1.62 9.85 7.11 3.08 1.46 8.14 1.47 1.63%
DPS 0.00 0.00 7.33 0.00 3.01 7.60 0.00 -
NAPS 0.911 1.0562 1.0181 0.9814 1.0246 0.5665 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.64 1.04 1.08 1.18 0.57 1.22 0.20 -
P/RPS 0.39 0.65 0.68 0.72 0.35 1.64 0.33 2.82%
P/EPS 28.83 7.75 11.13 25.43 25.00 8.13 8.85 21.73%
EY 3.47 12.90 8.98 3.93 4.00 12.30 11.30 -17.84%
DY 0.00 0.00 9.26 0.00 8.25 11.48 0.00 -
P/NAPS 0.51 0.72 0.78 0.80 0.36 1.17 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 29/12/11 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 -
Price 0.56 0.95 1.11 1.21 0.57 1.48 0.26 -
P/RPS 0.34 0.60 0.70 0.74 0.35 1.99 0.44 -4.20%
P/EPS 25.23 7.08 11.44 26.07 25.00 9.87 11.50 13.97%
EY 3.96 14.13 8.74 3.84 4.00 10.14 8.69 -12.26%
DY 0.00 0.00 9.01 0.00 8.25 9.46 0.00 -
P/NAPS 0.45 0.66 0.80 0.82 0.36 1.42 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