[BJCORP] YoY 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- -31.02%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 1,773,349 1,767,061 1,698,163 1,719,909 1,618,013 1,608,617 639,910 18.49%
PBT 170,599 168,736 167,570 186,747 176,966 78,851 279,721 -7.90%
Tax -84,235 -65,257 -84,151 -49,320 -58,705 -49,505 -23,183 23.96%
NP 86,364 103,479 83,419 137,427 118,261 29,346 256,538 -16.58%
-
NP to SH 20,626 20,196 22,959 86,541 51,827 10,554 106,258 -23.88%
-
Tax Rate 49.38% 38.67% 50.22% 26.41% 33.17% 62.78% 8.29% -
Total Cost 1,686,985 1,663,582 1,614,744 1,582,482 1,499,752 1,579,271 383,372 27.98%
-
Net Worth 5,776,176 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 9.15%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - 88,578 130,779 -
Div Payout % - - - - - 839.29% 123.08% -
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 5,776,176 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 9.15%
NOSH 4,483,912 4,207,500 4,415,192 4,392,944 3,940,596 3,769,285 3,269,476 5.40%
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 4.87% 5.86% 4.91% 7.99% 7.31% 1.82% 40.09% -
ROE 0.36% 0.38% 0.36% 1.42% 0.89% 0.18% 3.11% -
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 39.55 42.00 38.46 39.15 41.06 42.68 19.57 12.42%
EPS 0.46 0.48 0.52 1.97 1.31 0.28 3.25 -27.78%
DPS 0.00 0.00 0.00 0.00 0.00 2.35 4.00 -
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 29.74 29.64 28.48 28.85 27.14 26.98 10.73 18.50%
EPS 0.35 0.34 0.39 1.45 0.87 0.18 1.78 -23.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.49 2.19 -
NAPS 0.9687 0.8824 1.0659 1.0231 0.9784 1.0108 0.5723 9.15%
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 1.37 1.52 2.70 2.76 2.87 1.34 6.23 -22.29%
P/EPS 117.39 133.33 200.00 54.82 89.72 203.57 37.54 20.90%
EY 0.85 0.75 0.50 1.82 1.11 0.49 2.66 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 4.12 3.28 -
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 1.52 1.33 2.47 2.84 2.95 1.34 7.56 -23.44%
P/EPS 130.43 116.67 182.69 56.35 92.00 203.57 45.54 19.15%
EY 0.77 0.86 0.55 1.77 1.09 0.49 2.20 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 4.12 2.70 -
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