[BJCORP] YoY Cumulative 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- 129.89%
YoY- 110.59%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 3,571,172 3,485,920 3,464,476 3,230,078 3,097,771 1,205,430 1,155,697 20.66%
PBT 333,945 557,967 424,530 359,777 215,675 477,148 133,804 16.45%
Tax -133,681 -131,471 -99,713 -130,037 -100,244 -51,138 -65,454 12.62%
NP 200,264 426,496 324,817 229,740 115,431 426,010 68,350 19.60%
-
NP to SH 48,218 293,544 212,004 91,728 43,557 242,731 43,719 1.64%
-
Tax Rate 40.03% 23.56% 23.49% 36.14% 46.48% 10.72% 48.92% -
Total Cost 3,370,908 3,059,424 3,139,659 3,000,338 2,982,340 779,420 1,087,347 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 - - 218,560 - 89,788 226,548 - -
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 0.89% 4.66% 3.49% 1.57% 0.71% 7.19% 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 82.21 79.68 79.26 81.71 81.08 37.25 29.87 18.36%
EPS 1.11 6.71 4.85 2.33 1.14 7.50 1.31 -2.72%
DPS 0.00 0.00 5.00 0.00 2.35 7.00 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 59.89 58.46 58.10 54.17 51.95 20.22 19.38 20.66%
EPS 0.81 4.92 3.56 1.54 0.73 4.07 0.73 1.74%
DPS 0.00 0.00 3.67 0.00 1.51 3.80 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 0.78 1.31 1.36 1.44 0.70 3.28 0.67 2.56%
P/EPS 57.66 15.50 22.27 50.85 50.00 16.27 17.70 21.73%
EY 1.73 6.45 4.49 1.97 2.00 6.15 5.65 -17.88%
DY 0.00 0.00 4.63 0.00 4.12 5.74 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 0.68 1.19 1.40 1.48 0.70 3.97 0.87 -4.01%
P/EPS 50.45 14.16 22.89 52.14 50.00 19.73 23.01 13.96%
EY 1.98 7.06 4.37 1.92 2.00 5.07 4.35 -12.28%
DY 0.00 0.00 4.50 0.00 4.12 4.73 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