[BJCORP] YoY TTM Result on 30-Apr-2010 [#4]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

30-Jun-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

30-Apr-2010 [#4]

Profit Trend

QoQ- 144.5%

YoY- 251.46%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
TTM Result
Revenue	7,391,099	7,102,869	7,114,486	6,778,575	6,338,337	3,463,882	2,174,183	22.59%
YoY %	4.06%	-0.16%	4.96%	6.95%	82.98%	59.32%	-	-
Horiz. %	339.95%	326.69%	327.23%	311.78%	291.53%	159.32%	100.00%	-
PBT	595,902	855,026	874,255	607,343	295,194	1,177,836	253,204	15.31%
YoY %	-30.31%	-2.20%	43.95%	105.74%	-74.94%	365.17%	-	-
Horiz. %	235.34%	337.68%	345.28%	239.86%	116.58%	465.17%	100.00%	-
Tax	-273,224	-269,082	-245,426	-223,077	-188,565	-45,829	-40,664	37.32%
YoY %	-1.54%	-9.64%	-10.02%	-18.30%	-311.45%	-12.70%	-	-
Horiz. %	671.91%	661.72%	603.55%	548.59%	463.71%	112.70%	100.00%	-
NP	322,678	585,944	628,829	384,266	106,629	1,132,007	212,540	7.19%
YoY %	-44.93%	-6.82%	63.64%	260.38%	-90.58%	432.61%	-	-
Horiz. %	151.82%	275.69%	295.86%	180.80%	50.17%	532.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,046	302,288	348,081	79,374	-52,407	595,897	124,954	-7.14%
YoY %	-73.52%	-13.16%	338.53%	251.46%	-108.79%	376.89%	-	-
Horiz. %	64.06%	241.92%	278.57%	63.52%	-41.94%	476.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.85%	31.47%	28.07%	36.73%	63.88%	3.89%	16.06%	-
YoY %	45.69%	12.11%	-23.58%	-42.50%	1,542.16%	-75.78%	-	-
Horiz. %	285.49%	195.95%	174.78%	228.70%	397.76%	24.22%	100.00%	-
Total Cost	7,068,421	6,516,925	6,485,657	6,394,309	6,231,708	2,331,875	1,961,643	23.79%
YoY %	8.46%	0.48%	1.43%	2.61%	167.24%	18.87%	-	-
Horiz. %	360.33%	332.22%	330.62%	325.97%	317.68%	118.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,749,448	5,447,538	6,089,063	5,954,701	5,895,121	5,973,946	3,776,425	7.24%
YoY %	5.54%	-10.54%	2.26%	1.01%	-1.32%	58.19%	-	-
Horiz. %	152.25%	144.25%	161.24%	157.68%	156.10%	158.19%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	45,292	43,573	87,436	42,503	127,453	302,673	-	-
YoY %	3.95%	-50.17%	105.72%	-66.65%	-57.89%	0.00%	-	-
Horiz. %	14.96%	14.40%	28.89%	14.04%	42.11%	100.00%	-	-
Div Payout %	56.58%	14.41%	25.12%	53.55%	0.00%	50.79%	-	-
YoY %	292.64%	-42.64%	-53.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.40%	28.37%	49.46%	105.43%	0.00%	100.00%	-	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	5,749,448	5,447,538	6,089,063	5,954,701	5,895,121	5,973,946	3,776,425	7.24%
YoY %	5.54%	-10.54%	2.26%	1.01%	-1.32%	58.19%	-	-
Horiz. %	152.25%	144.25%	161.24%	157.68%	156.10%	158.19%	100.00%	-
NOSH	4,529,264	4,357,333	4,371,814	4,250,322	3,887,576	3,720,693	3,742,369	3.22%
YoY %	3.95%	-0.33%	2.86%	9.33%	4.49%	-0.58%	-	-
Horiz. %	121.03%	116.43%	116.82%	113.57%	103.88%	99.42%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	4.37%	8.25%	8.84%	5.67%	1.68%	32.68%	9.78%	-
YoY %	-47.03%	-6.67%	55.91%	237.50%	-94.86%	234.15%	-	-
Horiz. %	44.68%	84.36%	90.39%	57.98%	17.18%	334.15%	100.00%	-
ROE	1.39%	5.55%	5.72%	1.33%	-0.89%	9.97%	3.31%	-
YoY %	-74.95%	-2.97%	330.08%	249.44%	-108.93%	201.21%	-	-
Horiz. %	41.99%	167.67%	172.81%	40.18%	-26.89%	301.21%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	163.19	163.01	162.74	159.48	163.04	93.10	58.10	18.76%
YoY %	0.11%	0.17%	2.04%	-2.18%	75.12%	60.24%	-	-
Horiz. %	280.88%	280.57%	280.10%	274.49%	280.62%	160.24%	100.00%	-
EPS	1.77	6.94	7.96	1.87	-1.35	16.02	3.34	-10.03%
YoY %	-74.50%	-12.81%	325.67%	238.52%	-108.43%	379.64%	-	-
Horiz. %	52.99%	207.78%	238.32%	55.99%	-40.42%	479.64%	100.00%	-
DPS	1.00	1.00	2.00	1.00	3.28	8.13	0.00	-
YoY %	0.00%	-50.00%	100.00%	-69.51%	-59.66%	0.00%	-	-
Horiz. %	12.30%	12.30%	24.60%	12.30%	40.34%	100.00%	-	-
NAPS	1.2694	1.2502	1.3928	1.401	1.5164	1.6056	1.0091	3.89%
YoY %	1.54%	-10.24%	-0.59%	-7.61%	-5.56%	59.11%	-	-
Horiz. %	125.80%	123.89%	138.02%	138.84%	150.27%	159.11%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,250,322
RPS	126.38	121.45	121.65	115.90	108.37	59.23	37.17	22.60%
YoY %	4.06%	-0.16%	4.96%	6.95%	82.96%	59.35%	-	-
Horiz. %	340.01%	326.74%	327.28%	311.81%	291.55%	159.35%	100.00%	-
EPS	1.37	5.17	5.95	1.36	-0.90	10.19	2.14	-7.15%
YoY %	-73.50%	-13.11%	337.50%	251.11%	-108.83%	376.17%	-	-
Horiz. %	64.02%	241.59%	278.04%	63.55%	-42.06%	476.17%	100.00%	-
DPS	0.77	0.75	1.50	0.73	2.18	5.18	0.00	-
YoY %	2.67%	-50.00%	105.48%	-66.51%	-57.92%	0.00%	-	-
Horiz. %	14.86%	14.48%	28.96%	14.09%	42.08%	100.00%	-	-
NAPS	0.9831	0.9314	1.0411	1.0182	1.008	1.0214	0.6457	7.25%
YoY %	5.55%	-10.54%	2.25%	1.01%	-1.31%	58.18%	-	-
Horiz. %	152.25%	144.25%	161.24%	157.69%	156.11%	158.18%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	0.52	0.80	1.14	1.71	0.84	1.11	0.41	-
P/RPS	0.32	0.49	0.70	1.07	0.52	1.19	0.71	-12.42%
YoY %	-34.69%	-30.00%	-34.58%	105.77%	-56.30%	67.61%	-	-
Horiz. %	45.07%	69.01%	98.59%	150.70%	73.24%	167.61%	100.00%	-
P/EPS	29.42	11.53	14.32	91.57	-62.31	6.93	12.28	15.65%
YoY %	155.16%	-19.48%	-84.36%	246.96%	-999.13%	-43.57%	-	-
Horiz. %	239.58%	93.89%	116.61%	745.68%	-507.41%	56.43%	100.00%	-
EY	3.40	8.67	6.98	1.09	-1.60	14.43	8.14	-13.52%
YoY %	-60.78%	24.21%	540.37%	168.12%	-111.09%	77.27%	-	-
Horiz. %	41.77%	106.51%	85.75%	13.39%	-19.66%	177.27%	100.00%	-
DY	1.92	1.25	1.75	0.58	3.90	7.33	0.00	-
YoY %	53.60%	-28.57%	201.72%	-85.13%	-46.79%	0.00%	-	-
Horiz. %	26.19%	17.05%	23.87%	7.91%	53.21%	100.00%	-	-
P/NAPS	0.41	0.64	0.82	1.22	0.55	0.69	0.41	0.00%
YoY %	-35.94%	-21.95%	-32.79%	121.82%	-20.29%	68.29%	-	-
Horiz. %	100.00%	156.10%	200.00%	297.56%	134.15%	168.29%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	27/06/13	28/06/12	29/06/11	30/06/10	29/06/09	30/06/08	29/06/07	-
Price	0.585	0.78	1.20	1.27	0.93	0.92	0.46	-
P/RPS	0.36	0.48	0.74	0.80	0.57	0.99	0.79	-12.26%
YoY %	-25.00%	-35.14%	-7.50%	40.35%	-42.42%	25.32%	-	-
Horiz. %	45.57%	60.76%	93.67%	101.27%	72.15%	125.32%	100.00%	-
P/EPS	33.10	11.24	15.07	68.01	-68.99	5.74	13.78	15.71%
YoY %	194.48%	-25.41%	-77.84%	198.58%	-1,301.92%	-58.35%	-	-
Horiz. %	240.20%	81.57%	109.36%	493.54%	-500.65%	41.65%	100.00%	-
EY	3.02	8.89	6.63	1.47	-1.45	17.41	7.26	-13.58%
YoY %	-66.03%	34.09%	351.02%	201.38%	-108.33%	139.81%	-	-
Horiz. %	41.60%	122.45%	91.32%	20.25%	-19.97%	239.81%	100.00%	-
DY	1.71	1.28	1.67	0.79	3.53	8.84	0.00	-
YoY %	33.59%	-23.35%	111.39%	-77.62%	-60.07%	0.00%	-	-
Horiz. %	19.34%	14.48%	18.89%	8.94%	39.93%	100.00%	-	-
P/NAPS	0.46	0.62	0.86	0.91	0.61	0.57	0.46	0.00%
YoY %	-25.81%	-27.91%	-5.49%	49.18%	7.02%	23.91%	-	-
Horiz. %	100.00%	134.78%	186.96%	197.83%	132.61%	123.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos