[BJCORP] YoY Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 56.85%
YoY- 214.44%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 2,019,596 1,804,111 1,787,757 1,744,567 1,612,065 1,489,154 565,520 23.60%
PBT 261,042 165,209 390,397 237,783 182,811 136,824 197,427 4.76%
Tax -102,171 -68,424 -47,320 -50,393 -71,332 -50,739 -27,955 24.08%
NP 158,871 96,785 343,077 187,390 111,479 86,085 169,472 -1.06%
-
NP to SH 53,433 28,022 270,585 125,463 39,901 33,003 136,473 -14.45%
-
Tax Rate 39.14% 41.42% 12.12% 21.19% 39.02% 37.08% 14.16% -
Total Cost 1,860,725 1,707,326 1,444,680 1,557,177 1,500,586 1,403,069 396,048 29.38%
-
Net Worth 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 10.47%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - 97,480 -
Div Payout % - - - - - - 71.43% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 6,169,856 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 10.47%
NOSH 4,728,584 4,447,936 4,371,324 4,356,353 3,930,769 3,837,558 3,249,357 6.44%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 7.87% 5.36% 19.19% 10.74% 6.92% 5.78% 29.97% -
ROE 0.87% 0.50% 4.25% 2.01% 0.68% 0.53% 4.02% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 42.71 40.56 40.90 40.05 41.01 38.80 17.40 16.12%
EPS 1.13 0.63 6.19 2.88 1.01 0.86 4.20 -19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.3048 1.2599 1.4554 1.4299 1.4986 1.6133 1.0437 3.78%
Adjusted Per Share Value based on latest NOSH - 4,356,353
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 34.53 30.85 30.57 29.83 27.56 25.46 9.67 23.60%
EPS 0.91 0.48 4.63 2.15 0.68 0.56 2.33 -14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 1.0549 0.9582 1.0878 1.0651 1.0072 1.0586 0.5799 10.47%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.58 0.73 1.19 1.08 0.93 0.87 0.47 -
P/RPS 1.36 1.80 2.91 2.70 2.27 2.24 2.70 -10.79%
P/EPS 51.33 115.87 19.22 37.50 91.62 101.16 11.19 28.87%
EY 1.95 0.86 5.20 2.67 1.09 0.99 8.94 -22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.38 -
P/NAPS 0.44 0.58 0.82 0.76 0.62 0.54 0.45 -0.37%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 26/09/12 29/09/11 29/09/10 29/09/09 25/09/08 27/09/07 -
Price 0.585 0.64 0.96 1.08 0.98 0.66 0.46 -
P/RPS 1.37 1.58 2.35 2.70 2.39 1.70 2.64 -10.34%
P/EPS 51.77 101.59 15.51 37.50 96.54 76.74 10.95 29.52%
EY 1.93 0.98 6.45 2.67 1.04 1.30 9.13 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.45 0.51 0.66 0.76 0.65 0.41 0.44 0.37%

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