[BJCORP] YoY Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Sep-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jul-2011 [#1]

Profit Trend

QoQ- -23.17%

YoY- 115.67%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Cumulative Result
Revenue	2,485,030	2,019,596	1,804,111	1,787,757	1,744,567	1,612,065	1,489,154	8.90%
YoY %	23.05%	11.94%	0.91%	2.48%	8.22%	8.25%	-	-
Horiz. %	166.88%	135.62%	121.15%	120.05%	117.15%	108.25%	100.00%	-
PBT	200,300	261,042	165,209	390,397	237,783	182,811	136,824	6.55%
YoY %	-23.27%	58.01%	-57.68%	64.18%	30.07%	33.61%	-	-
Horiz. %	146.39%	190.79%	120.75%	285.33%	173.79%	133.61%	100.00%	-
Tax	-106,668	-102,171	-68,424	-47,320	-50,393	-71,332	-50,739	13.17%
YoY %	-4.40%	-49.32%	-44.60%	6.10%	29.35%	-40.59%	-	-
Horiz. %	210.23%	201.37%	134.85%	93.26%	99.32%	140.59%	100.00%	-
NP	93,632	158,871	96,785	343,077	187,390	111,479	86,085	1.40%
YoY %	-41.06%	64.15%	-71.79%	83.08%	68.09%	29.50%	-	-
Horiz. %	108.77%	184.55%	112.43%	398.53%	217.68%	129.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,282	53,433	28,022	270,585	125,463	39,901	33,003	-20.57%
YoY %	-84.50%	90.68%	-89.64%	115.67%	214.44%	20.90%	-	-
Horiz. %	25.09%	161.90%	84.91%	819.88%	380.16%	120.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.25%	39.14%	41.42%	12.12%	21.19%	39.02%	37.08%	-
YoY %	36.05%	-5.50%	241.75%	-42.80%	-45.69%	5.23%	-	-
Horiz. %	143.61%	105.56%	111.70%	32.69%	57.15%	105.23%	100.00%	-
Total Cost	2,391,398	1,860,725	1,707,326	1,444,680	1,557,177	1,500,586	1,403,069	9.28%
YoY %	28.52%	8.98%	18.18%	-7.22%	3.77%	6.95%	-	-
Horiz. %	170.44%	132.62%	121.69%	102.97%	110.98%	106.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,508,858	6,169,856	5,603,955	6,362,025	6,229,150	5,890,651	6,191,132	-5.14%
YoY %	-26.92%	10.10%	-11.92%	2.13%	5.75%	-4.85%	-	-
Horiz. %	72.83%	99.66%	90.52%	102.76%	100.61%	95.15%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	4,508,858	6,169,856	5,603,955	6,362,025	6,229,150	5,890,651	6,191,132	-5.14%
YoY %	-26.92%	10.10%	-11.92%	2.13%	5.75%	-4.85%	-	-
Horiz. %	72.83%	99.66%	90.52%	102.76%	100.61%	95.15%	100.00%	-
NOSH	3,450,833	4,728,584	4,447,936	4,371,324	4,356,353	3,930,769	3,837,558	-1.75%
YoY %	-27.02%	6.31%	1.75%	0.34%	10.83%	2.43%	-	-
Horiz. %	89.92%	123.22%	115.91%	113.91%	113.52%	102.43%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	3.77%	7.87%	5.36%	19.19%	10.74%	6.92%	5.78%	-
YoY %	-52.10%	46.83%	-72.07%	78.68%	55.20%	19.72%	-	-
Horiz. %	65.22%	136.16%	92.73%	332.01%	185.81%	119.72%	100.00%	-
ROE	0.18%	0.87%	0.50%	4.25%	2.01%	0.68%	0.53%	-
YoY %	-79.31%	74.00%	-88.24%	111.44%	195.59%	28.30%	-	-
Horiz. %	33.96%	164.15%	94.34%	801.89%	379.25%	128.30%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	72.01	42.71	40.56	40.90	40.05	41.01	38.80	10.85%
YoY %	68.60%	5.30%	-0.83%	2.12%	-2.34%	5.70%	-	-
Horiz. %	185.59%	110.08%	104.54%	105.41%	103.22%	105.70%	100.00%	-
EPS	0.24	1.13	0.63	6.19	2.88	1.01	0.86	-19.15%
YoY %	-78.76%	79.37%	-89.82%	114.93%	185.15%	17.44%	-	-
Horiz. %	27.91%	131.40%	73.26%	719.77%	334.88%	117.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3066	1.3048	1.2599	1.4554	1.4299	1.4986	1.6133	-3.45%
YoY %	0.14%	3.56%	-13.43%	1.78%	-4.58%	-7.11%	-	-
Horiz. %	80.99%	80.88%	78.09%	90.21%	88.63%	92.89%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,371,324
RPS	41.68	33.87	30.26	29.98	29.26	27.04	24.98	8.90%
YoY %	23.06%	11.93%	0.93%	2.46%	8.21%	8.25%	-	-
Horiz. %	166.85%	135.59%	121.14%	120.02%	117.13%	108.25%	100.00%	-
EPS	0.14	0.90	0.47	4.54	2.10	0.67	0.55	-20.38%
YoY %	-84.44%	91.49%	-89.65%	116.19%	213.43%	21.82%	-	-
Horiz. %	25.45%	163.64%	85.45%	825.45%	381.82%	121.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7562	1.0348	0.9399	1.067	1.0447	0.9879	1.0383	-5.14%
YoY %	-26.92%	10.10%	-11.91%	2.13%	5.75%	-4.85%	-	-
Horiz. %	72.83%	99.66%	90.52%	102.76%	100.62%	95.15%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	0.505	0.58	0.73	1.19	1.08	0.93	0.87	-
P/RPS	0.70	1.36	1.80	2.91	2.70	2.27	2.24	-17.61%
YoY %	-48.53%	-24.44%	-38.14%	7.78%	18.94%	1.34%	-	-
Horiz. %	31.25%	60.71%	80.36%	129.91%	120.54%	101.34%	100.00%	-
P/EPS	210.42	51.33	115.87	19.22	37.50	91.62	101.16	12.97%
YoY %	309.94%	-55.70%	502.86%	-48.75%	-59.07%	-9.43%	-	-
Horiz. %	208.01%	50.74%	114.54%	19.00%	37.07%	90.57%	100.00%	-
EY	0.48	1.95	0.86	5.20	2.67	1.09	0.99	-11.36%
YoY %	-75.38%	126.74%	-83.46%	94.76%	144.95%	10.10%	-	-
Horiz. %	48.48%	196.97%	86.87%	525.25%	269.70%	110.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.44	0.58	0.82	0.76	0.62	0.54	-5.27%
YoY %	-11.36%	-24.14%	-29.27%	7.89%	22.58%	14.81%	-	-
Horiz. %	72.22%	81.48%	107.41%	151.85%	140.74%	114.81%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	29/09/14	30/09/13	26/09/12	29/09/11	29/09/10	29/09/09	25/09/08	-
Price	0.585	0.585	0.64	0.96	1.08	0.98	0.66	-
P/RPS	0.81	1.37	1.58	2.35	2.70	2.39	1.70	-11.61%
YoY %	-40.88%	-13.29%	-32.77%	-12.96%	12.97%	40.59%	-	-
Horiz. %	47.65%	80.59%	92.94%	138.24%	158.82%	140.59%	100.00%	-
P/EPS	243.75	51.77	101.59	15.51	37.50	96.54	76.74	21.23%
YoY %	370.83%	-49.04%	555.00%	-58.64%	-61.16%	25.80%	-	-
Horiz. %	317.63%	67.46%	132.38%	20.21%	48.87%	125.80%	100.00%	-
EY	0.41	1.93	0.98	6.45	2.67	1.04	1.30	-17.48%
YoY %	-78.76%	96.94%	-84.81%	141.57%	156.73%	-20.00%	-	-
Horiz. %	31.54%	148.46%	75.38%	496.15%	205.38%	80.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.45	0.51	0.66	0.76	0.65	0.41	1.56%
YoY %	0.00%	-11.76%	-22.73%	-13.16%	16.92%	58.54%	-	-
Horiz. %	109.76%	109.76%	124.39%	160.98%	185.37%	158.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos