[BJCORP] YoY 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- 29.89%
YoY- 391.07%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,767,061 1,698,163 1,719,909 1,618,013 1,608,617 639,910 584,914 20.21%
PBT 168,736 167,570 186,747 176,966 78,851 279,721 36,824 28.84%
Tax -65,257 -84,151 -49,320 -58,705 -49,505 -23,183 -19,093 22.70%
NP 103,479 83,419 137,427 118,261 29,346 256,538 17,731 34.14%
-
NP to SH 20,196 22,959 86,541 51,827 10,554 106,258 5,319 24.87%
-
Tax Rate 38.67% 50.22% 26.41% 33.17% 62.78% 8.29% 51.85% -
Total Cost 1,663,582 1,614,744 1,582,482 1,499,752 1,579,271 383,372 567,183 19.62%
-
Net Worth 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 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 - - - - 88,578 130,779 - -
Div Payout % - - - - 839.29% 123.08% - -
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 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 0 -
NOSH 4,207,500 4,415,192 4,392,944 3,940,596 3,769,285 3,269,476 3,799,285 1.71%
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 5.86% 4.91% 7.99% 7.31% 1.82% 40.09% 3.03% -
ROE 0.38% 0.36% 1.42% 0.89% 0.18% 3.11% 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 42.00 38.46 39.15 41.06 42.68 19.57 15.40 18.18%
EPS 0.48 0.52 1.97 1.31 0.28 3.25 0.16 20.07%
DPS 0.00 0.00 0.00 0.00 2.35 4.00 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 30.21 29.04 29.41 27.67 27.50 10.94 10.00 20.21%
EPS 0.35 0.39 1.48 0.89 0.18 1.82 0.09 25.37%
DPS 0.00 0.00 0.00 0.00 1.51 2.24 0.00 -
NAPS 0.8996 1.0867 1.0431 0.9975 1.0305 0.5835 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 1.52 2.70 2.76 2.87 1.34 6.23 1.30 2.63%
P/EPS 133.33 200.00 54.82 89.72 203.57 37.54 142.86 -1.14%
EY 0.75 0.50 1.82 1.11 0.49 2.66 0.70 1.15%
DY 0.00 0.00 0.00 0.00 4.12 3.28 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 1.33 2.47 2.84 2.95 1.34 7.56 1.69 -3.91%
P/EPS 116.67 182.69 56.35 92.00 203.57 45.54 185.71 -7.44%
EY 0.86 0.55 1.77 1.09 0.49 2.20 0.54 8.05%
DY 0.00 0.00 0.00 0.00 4.12 2.70 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