[BJCORP] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 13.16%
YoY- -109.24%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 7,119,223 7,157,676 6,911,077 6,461,248 4,387,516 2,168,920 2,427,874 19.61%
PBT 629,838 1,026,869 662,315 341,181 1,117,233 353,651 -450,436 -
Tax -290,186 -242,353 -202,138 -209,158 -68,613 -22,258 -73,269 25.75%
NP 339,652 784,516 460,177 132,023 1,048,620 331,393 -523,705 -
-
NP to SH 59,725 493,203 164,936 -45,509 492,427 223,027 -577,055 -
-
Tax Rate 46.07% 23.60% 30.52% 61.30% 6.14% 6.29% - -
Total Cost 6,779,571 6,373,160 6,450,900 6,329,225 3,338,896 1,837,527 2,951,579 14.85%
-
Net Worth 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 43,573 87,436 42,503 38,875 205,192 97,480 - -
Div Payout % 72.96% 17.73% 25.77% 0.00% 41.67% 43.71% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 5,603,955 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -
NOSH 4,447,936 4,371,324 4,356,353 3,930,769 3,837,558 3,249,357 3,840,000 2.47%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 4.77% 10.96% 6.66% 2.04% 23.90% 15.28% -21.57% -
ROE 1.07% 7.75% 2.65% -0.77% 7.95% 6.58% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 160.06 163.74 158.64 164.38 114.33 66.75 63.23 16.72%
EPS 1.34 11.28 3.79 -1.16 12.83 6.86 -15.03 -
DPS 0.98 2.00 0.98 0.99 5.35 3.00 0.00 -
NAPS 1.2599 1.4554 1.4299 1.4986 1.6133 1.0437 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,930,769
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 119.40 120.04 115.91 108.36 73.58 36.38 40.72 19.61%
EPS 1.00 8.27 2.77 -0.76 8.26 3.74 -9.68 -
DPS 0.73 1.47 0.71 0.65 3.44 1.63 0.00 -
NAPS 0.9399 1.067 1.0447 0.9879 1.0383 0.5688 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.73 1.19 1.08 0.93 0.87 0.47 0.13 -
P/RPS 0.46 0.73 0.68 0.57 0.76 0.70 0.21 13.94%
P/EPS 54.37 10.55 28.53 -80.33 6.78 6.85 -0.87 -
EY 1.84 9.48 3.51 -1.24 14.75 14.60 -115.60 -
DY 1.34 1.68 0.90 1.06 6.15 6.38 0.00 -
P/NAPS 0.58 0.82 0.76 0.62 0.54 0.45 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 29/09/10 29/09/09 25/09/08 27/09/07 13/10/06 -
Price 0.64 0.96 1.08 0.98 0.66 0.46 0.15 -
P/RPS 0.40 0.59 0.68 0.60 0.58 0.69 0.24 8.87%
P/EPS 47.66 8.51 28.53 -84.65 5.14 6.70 -1.00 -
EY 2.10 11.75 3.51 -1.18 19.44 14.92 -100.18 -
DY 1.53 2.08 0.90 1.01 8.10 6.52 0.00 -
P/NAPS 0.51 0.66 0.76 0.65 0.41 0.44 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