[BJCORP] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 68.98%
YoY- 131.12%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 3,792,945 3,571,172 3,485,920 3,464,476 3,230,078 3,097,771 1,205,430 21.03%
PBT 431,641 333,945 557,967 424,530 359,777 215,675 477,148 -1.65%
Tax -186,406 -133,681 -131,471 -99,713 -130,037 -100,244 -51,138 24.03%
NP 245,235 200,264 426,496 324,817 229,740 115,431 426,010 -8.78%
-
NP to SH 74,059 48,218 293,544 212,004 91,728 43,557 242,731 -17.93%
-
Tax Rate 43.19% 40.03% 23.56% 23.49% 36.14% 46.48% 10.72% -
Total Cost 3,547,710 3,370,908 3,059,424 3,139,659 3,000,338 2,982,340 779,420 28.70%
-
Net Worth 6,000,176 5,432,126 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 10.03%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - 218,560 - 89,788 226,548 -
Div Payout % - - - 103.09% - 206.14% 93.33% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 6,000,176 5,432,126 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 10.03%
NOSH 4,657,798 4,343,963 4,374,724 4,371,216 3,952,911 3,820,789 3,236,413 6.24%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.47% 5.61% 12.23% 9.38% 7.11% 3.73% 35.34% -
ROE 1.23% 0.89% 4.66% 3.49% 1.57% 0.71% 7.19% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 81.43 82.21 79.68 79.26 81.71 81.08 37.25 13.90%
EPS 1.59 1.11 6.71 4.85 2.33 1.14 7.50 -22.76%
DPS 0.00 0.00 0.00 5.00 0.00 2.35 7.00 -
NAPS 1.2882 1.2505 1.4395 1.3887 1.4804 1.5989 1.0437 3.56%
Adjusted Per Share Value based on latest NOSH - 4,392,944
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 63.61 59.89 58.46 58.10 54.17 51.95 20.22 21.02%
EPS 1.24 0.81 4.92 3.56 1.54 0.73 4.07 -17.95%
DPS 0.00 0.00 0.00 3.67 0.00 1.51 3.80 -
NAPS 1.0063 0.911 1.0562 1.0181 0.9814 1.0246 0.5665 10.03%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.54 0.64 1.04 1.08 1.18 0.57 1.22 -
P/RPS 0.66 0.78 1.31 1.36 1.44 0.70 3.28 -23.43%
P/EPS 33.96 57.66 15.50 22.27 50.85 50.00 16.27 13.03%
EY 2.94 1.73 6.45 4.49 1.97 2.00 6.15 -11.56%
DY 0.00 0.00 0.00 4.63 0.00 4.12 5.74 -
P/NAPS 0.42 0.51 0.72 0.78 0.80 0.36 1.17 -15.68%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 27/12/12 29/12/11 30/12/10 23/12/09 23/12/08 28/12/07 -
Price 0.60 0.56 0.95 1.11 1.21 0.57 1.48 -
P/RPS 0.74 0.68 1.19 1.40 1.48 0.70 3.97 -24.40%
P/EPS 37.74 50.45 14.16 22.89 52.14 50.00 19.73 11.40%
EY 2.65 1.98 7.06 4.37 1.92 2.00 5.07 -10.24%
DY 0.00 0.00 0.00 4.50 0.00 4.12 4.73 -
P/NAPS 0.47 0.45 0.66 0.80 0.82 0.36 1.42 -16.81%

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