[BJCORP] YoY Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 31.98%
YoY- -82.06%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 3,485,920 3,464,476 3,230,078 3,097,771 1,205,430 1,155,697 1,372,676 16.79%
PBT 557,967 424,530 359,777 215,675 477,148 133,804 82,592 37.47%
Tax -131,471 -99,713 -130,037 -100,244 -51,138 -65,454 -141,315 -1.19%
NP 426,496 324,817 229,740 115,431 426,010 68,350 -58,723 -
-
NP to SH 293,544 212,004 91,728 43,557 242,731 43,719 -58,723 -
-
Tax Rate 23.56% 23.49% 36.14% 46.48% 10.72% 48.92% 171.10% -
Total Cost 3,059,424 3,139,659 3,000,338 2,982,340 779,420 1,087,347 1,431,399 13.48%
-
Net Worth 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 0 117,921 93.99%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - 218,560 - 89,788 226,548 - - -
Div Payout % - 103.09% - 206.14% 93.33% - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 0 117,921 93.99%
NOSH 4,374,724 4,371,216 3,952,911 3,820,789 3,236,413 3,868,938 432,104 47.05%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 12.23% 9.38% 7.11% 3.73% 35.34% 5.91% -4.28% -
ROE 4.66% 3.49% 1.57% 0.71% 7.19% 0.00% -49.80% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 79.68 79.26 81.71 81.08 37.25 29.87 317.67 -20.57%
EPS 6.71 4.85 2.33 1.14 7.50 1.31 -13.59 -
DPS 0.00 5.00 0.00 2.35 7.00 0.00 0.00 -
NAPS 1.4395 1.3887 1.4804 1.5989 1.0437 0.00 0.2729 31.92%
Adjusted Per Share Value based on latest NOSH - 3,769,285
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 58.46 58.10 54.17 51.95 20.22 19.38 23.02 16.79%
EPS 4.92 3.56 1.54 0.73 4.07 0.73 -0.98 -
DPS 0.00 3.67 0.00 1.51 3.80 0.00 0.00 -
NAPS 1.0562 1.0181 0.9814 1.0246 0.5665 0.00 0.0198 93.96%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.04 1.08 1.18 0.57 1.22 0.20 0.09 -
P/RPS 1.31 1.36 1.44 0.70 3.28 0.67 0.03 87.60%
P/EPS 15.50 22.27 50.85 50.00 16.27 17.70 -0.66 -
EY 6.45 4.49 1.97 2.00 6.15 5.65 -151.00 -
DY 0.00 4.63 0.00 4.12 5.74 0.00 0.00 -
P/NAPS 0.72 0.78 0.80 0.36 1.17 0.00 0.33 13.87%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/12/11 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 27/12/05 -
Price 0.95 1.11 1.21 0.57 1.48 0.26 0.09 -
P/RPS 1.19 1.40 1.48 0.70 3.97 0.87 0.03 84.62%
P/EPS 14.16 22.89 52.14 50.00 19.73 23.01 -0.66 -
EY 7.06 4.37 1.92 2.00 5.07 4.35 -151.00 -
DY 0.00 4.50 0.00 4.12 4.73 0.00 0.00 -
P/NAPS 0.66 0.80 0.82 0.36 1.42 0.00 0.33 12.24%

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