[BJCORP] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -4111.12%
YoY- -159.98%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 7,148,018 7,165,705 7,129,419 6,400,487 6,252,268 2,552,502 2,181,494 21.85%
PBT 592,623 954,840 910,410 272,057 827,883 741,775 47,287 52.34%
Tax -285,589 -256,976 -211,144 -213,679 -121,666 -38,015 -84,934 22.37%
NP 307,034 697,864 699,266 58,378 706,217 703,760 -37,647 -
-
NP to SH 42,711 412,436 388,320 -178,383 297,391 424,748 -144,935 -
-
Tax Rate 48.19% 26.91% 23.19% 78.54% 14.70% 5.12% 179.61% -
Total Cost 6,840,984 6,467,841 6,430,153 6,342,109 5,546,051 1,848,742 2,219,141 20.61%
-
Net Worth 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 43,573 87,436 42,503 38,875 162,992 228,259 - -
Div Payout % 102.02% 21.20% 10.95% 0.00% 54.81% 53.74% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 -
NOSH 1,028,999 4,365,714 4,387,162 4,169,865 3,817,446 3,521,741 3,926,666 -19.98%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.30% 9.74% 9.81% 0.91% 11.30% 27.57% -1.73% -
ROE 3.30% 6.54% 6.35% -3.05% 4.91% 10.89% 0.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 694.66 164.14 162.51 153.49 163.78 72.48 55.56 52.28%
EPS 4.15 9.45 8.85 -4.28 7.79 12.06 -3.69 -
DPS 4.23 2.00 0.97 0.93 4.27 6.48 0.00 -
NAPS 1.2564 1.4447 1.3934 1.4029 1.5857 1.1071 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,169,865
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 119.88 120.18 119.57 107.34 104.86 42.81 36.59 21.84%
EPS 0.72 6.92 6.51 -2.99 4.99 7.12 -2.43 -
DPS 0.73 1.47 0.71 0.65 2.73 3.83 0.00 -
NAPS 0.2168 1.0578 1.0252 0.9811 1.0152 0.6539 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.535 0.95 1.09 1.23 0.51 1.27 0.30 -
P/RPS 0.08 0.58 0.67 0.80 0.31 1.75 0.54 -27.23%
P/EPS 12.89 10.06 12.31 -28.75 6.55 10.53 -8.13 -
EY 7.76 9.94 8.12 -3.48 15.28 9.50 -12.30 -
DY 7.92 2.11 0.89 0.76 8.37 5.10 0.00 -
P/NAPS 0.43 0.66 0.78 0.88 0.32 1.15 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 28/03/07 -
Price 0.515 0.93 1.09 1.75 0.52 1.10 0.37 -
P/RPS 0.07 0.57 0.67 1.14 0.32 1.52 0.67 -31.34%
P/EPS 12.41 9.84 12.31 -40.91 6.67 9.12 -10.02 -
EY 8.06 10.16 8.12 -2.44 14.98 10.96 -9.98 -
DY 8.22 2.15 0.89 0.53 8.21 5.89 0.00 -
P/NAPS 0.41 0.64 0.78 1.25 0.33 0.99 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