[BJCORP] YoY Cumulative 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- 174.74%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 1,804,111 1,787,757 1,744,567 1,612,065 1,489,154 565,520 570,783 21.12%
PBT 165,209 390,397 237,783 182,811 136,824 197,427 96,980 9.27%
Tax -68,424 -47,320 -50,393 -71,332 -50,739 -27,955 -46,361 6.69%
NP 96,785 343,077 187,390 111,479 86,085 169,472 50,619 11.39%
-
NP to SH 28,022 270,585 125,463 39,901 33,003 136,473 38,400 -5.11%
-
Tax Rate 41.42% 12.12% 21.19% 39.02% 37.08% 14.16% 47.80% -
Total Cost 1,707,326 1,444,680 1,557,177 1,500,586 1,403,069 396,048 520,164 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 - - - - - 97,480 - -
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 0.50% 4.25% 2.01% 0.68% 0.53% 4.02% 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 40.56 40.90 40.05 41.01 38.80 17.40 14.86 18.19%
EPS 0.63 6.19 2.88 1.01 0.86 4.20 1.16 -9.66%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 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 30.85 30.57 29.83 27.56 25.46 9.67 9.76 21.12%
EPS 0.48 4.63 2.15 0.68 0.56 2.33 0.66 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
NAPS 0.9582 1.0878 1.0651 1.0072 1.0586 0.5799 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 1.80 2.91 2.70 2.27 2.24 2.70 0.87 12.86%
P/EPS 115.87 19.22 37.50 91.62 101.16 11.19 13.00 43.94%
EY 0.86 5.20 2.67 1.09 0.99 8.94 7.69 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 6.38 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 1.58 2.35 2.70 2.39 1.70 2.64 1.01 7.73%
P/EPS 101.59 15.51 37.50 96.54 76.74 10.95 15.00 37.50%
EY 0.98 6.45 2.67 1.04 1.30 9.13 6.67 -27.33%
DY 0.00 0.00 0.00 0.00 0.00 6.52 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