[BJCORP] YoY TTM Result on 31-Jul-2011 [#1]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

29-Sep-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jul-2011 [#1]

Profit Trend

QoQ- 41.69%

YoY- 199.03%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
TTM Result
Revenue	9,098,789	7,606,584	7,119,223	7,157,676	6,911,077	6,461,248	4,387,516	12.91%
YoY %	19.62%	6.85%	-0.54%	3.57%	6.96%	47.26%	-	-
Horiz. %	207.38%	173.37%	162.26%	163.14%	157.52%	147.26%	100.00%	-
PBT	430,339	691,735	629,838	1,026,869	662,315	341,181	1,117,233	-14.69%
YoY %	-37.79%	9.83%	-38.66%	55.04%	94.12%	-69.46%	-	-
Horiz. %	38.52%	61.92%	56.37%	91.91%	59.28%	30.54%	100.00%	-
Tax	-387,139	-306,971	-290,186	-242,353	-202,138	-209,158	-68,613	33.40%
YoY %	-26.12%	-5.78%	-19.74%	-19.89%	3.36%	-204.84%	-	-
Horiz. %	564.24%	447.39%	422.93%	353.22%	294.61%	304.84%	100.00%	-
NP	43,200	384,764	339,652	784,516	460,177	132,023	1,048,620	-41.21%
YoY %	-88.77%	13.28%	-56.71%	70.48%	248.56%	-87.41%	-	-
Horiz. %	4.12%	36.69%	32.39%	74.81%	43.88%	12.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-205,573	105,457	59,725	493,203	164,936	-45,509	492,427	-
YoY %	-294.94%	76.57%	-87.89%	199.03%	462.43%	-109.24%	-	-
Horiz. %	-41.75%	21.42%	12.13%	100.16%	33.49%	-9.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	89.96%	44.38%	46.07%	23.60%	30.52%	61.30%	6.14%	-
YoY %	102.70%	-3.67%	95.21%	-22.67%	-50.21%	898.37%	-	-
Horiz. %	1,465.15%	722.80%	750.33%	384.36%	497.07%	998.37%	100.00%	-
Total Cost	9,055,589	7,221,820	6,779,571	6,373,160	6,450,900	6,329,225	3,338,896	18.08%
YoY %	25.39%	6.52%	6.38%	-1.21%	1.92%	89.56%	-	-
Horiz. %	271.22%	216.29%	203.05%	190.88%	193.20%	189.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,508,858	6,169,856	5,603,955	6,362,025	6,229,150	5,890,651	6,191,132	-5.14%
YoY %	-26.92%	10.10%	-11.92%	2.13%	5.75%	-4.85%	-	-
Horiz. %	72.83%	99.66%	90.52%	102.76%	100.61%	95.15%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	51,322	45,292	43,573	87,436	42,503	38,875	205,192	-20.61%
YoY %	13.31%	3.95%	-50.17%	105.72%	9.33%	-81.05%	-	-
Horiz. %	25.01%	22.07%	21.24%	42.61%	20.71%	18.95%	100.00%	-
Div Payout %	0.00%	42.95%	72.96%	17.73%	25.77%	0.00%	41.67%	-
YoY %	0.00%	-41.13%	311.51%	-31.20%	0.00%	0.00%	-	-
Horiz. %	0.00%	103.07%	175.09%	42.55%	61.84%	0.00%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	4,508,858	6,169,856	5,603,955	6,362,025	6,229,150	5,890,651	6,191,132	-5.14%
YoY %	-26.92%	10.10%	-11.92%	2.13%	5.75%	-4.85%	-	-
Horiz. %	72.83%	99.66%	90.52%	102.76%	100.61%	95.15%	100.00%	-
NOSH	3,450,833	4,728,584	4,447,936	4,371,324	4,356,353	3,930,769	3,837,558	-1.75%
YoY %	-27.02%	6.31%	1.75%	0.34%	10.83%	2.43%	-	-
Horiz. %	89.92%	123.22%	115.91%	113.91%	113.52%	102.43%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	0.47%	5.06%	4.77%	10.96%	6.66%	2.04%	23.90%	-
YoY %	-90.71%	6.08%	-56.48%	64.56%	226.47%	-91.46%	-	-
Horiz. %	1.97%	21.17%	19.96%	45.86%	27.87%	8.54%	100.00%	-
ROE	-4.56%	1.71%	1.07%	7.75%	2.65%	-0.77%	7.95%	-
YoY %	-366.67%	59.81%	-86.19%	192.45%	444.16%	-109.69%	-	-
Horiz. %	-57.36%	21.51%	13.46%	97.48%	33.33%	-9.69%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	263.67	160.86	160.06	163.74	158.64	164.38	114.33	14.93%
YoY %	63.91%	0.50%	-2.25%	3.21%	-3.49%	43.78%	-	-
Horiz. %	230.62%	140.70%	140.00%	143.22%	138.76%	143.78%	100.00%	-
EPS	-5.96	2.23	1.34	11.28	3.79	-1.16	12.83	-
YoY %	-367.26%	66.42%	-88.12%	197.63%	426.72%	-109.04%	-	-
Horiz. %	-46.45%	17.38%	10.44%	87.92%	29.54%	-9.04%	100.00%	-
DPS	1.49	0.96	0.98	2.00	0.98	0.99	5.35	-19.18%
YoY %	55.21%	-2.04%	-51.00%	104.08%	-1.01%	-81.50%	-	-
Horiz. %	27.85%	17.94%	18.32%	37.38%	18.32%	18.50%	100.00%	-
NAPS	1.3066	1.3048	1.2599	1.4554	1.4299	1.4986	1.6133	-3.45%
YoY %	0.14%	3.56%	-13.43%	1.78%	-4.58%	-7.11%	-	-
Horiz. %	80.99%	80.88%	78.09%	90.21%	88.63%	92.89%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,371,324
RPS	155.57	130.06	121.73	122.38	118.17	110.48	75.02	12.91%
YoY %	19.61%	6.84%	-0.53%	3.56%	6.96%	47.27%	-	-
Horiz. %	207.37%	173.37%	162.26%	163.13%	157.52%	147.27%	100.00%	-
EPS	-3.51	1.80	1.02	8.43	2.82	-0.78	8.42	-
YoY %	-295.00%	76.47%	-87.90%	198.94%	461.54%	-109.26%	-	-
Horiz. %	-41.69%	21.38%	12.11%	100.12%	33.49%	-9.26%	100.00%	-
DPS	0.88	0.77	0.75	1.50	0.73	0.66	3.51	-20.58%
YoY %	14.29%	2.67%	-50.00%	105.48%	10.61%	-81.20%	-	-
Horiz. %	25.07%	21.94%	21.37%	42.74%	20.80%	18.80%	100.00%	-
NAPS	0.7709	1.0549	0.9582	1.0878	1.0651	1.0072	1.0586	-5.14%
YoY %	-26.92%	10.09%	-11.91%	2.13%	5.75%	-4.86%	-	-
Horiz. %	72.82%	99.65%	90.52%	102.76%	100.61%	95.14%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	0.505	0.58	0.73	1.19	1.08	0.93	0.87	-
P/RPS	0.19	0.36	0.46	0.73	0.68	0.57	0.76	-20.62%
YoY %	-47.22%	-21.74%	-36.99%	7.35%	19.30%	-25.00%	-	-
Horiz. %	25.00%	47.37%	60.53%	96.05%	89.47%	75.00%	100.00%	-
P/EPS	-8.48	26.01	54.37	10.55	28.53	-80.33	6.78	-
YoY %	-132.60%	-52.16%	415.36%	-63.02%	135.52%	-1,284.81%	-	-
Horiz. %	-125.07%	383.63%	801.92%	155.60%	420.80%	-1,184.81%	100.00%	-
EY	-11.80	3.85	1.84	9.48	3.51	-1.24	14.75	-
YoY %	-406.49%	109.24%	-80.59%	170.09%	383.06%	-108.41%	-	-
Horiz. %	-80.00%	26.10%	12.47%	64.27%	23.80%	-8.41%	100.00%	-
DY	2.95	1.65	1.34	1.68	0.90	1.06	6.15	-11.51%
YoY %	78.79%	23.13%	-20.24%	86.67%	-15.09%	-82.76%	-	-
Horiz. %	47.97%	26.83%	21.79%	27.32%	14.63%	17.24%	100.00%	-
P/NAPS	0.39	0.44	0.58	0.82	0.76	0.62	0.54	-5.27%
YoY %	-11.36%	-24.14%	-29.27%	7.89%	22.58%	14.81%	-	-
Horiz. %	72.22%	81.48%	107.41%	151.85%	140.74%	114.81%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	29/09/14	30/09/13	26/09/12	29/09/11	29/09/10	29/09/09	25/09/08	-
Price	0.585	0.585	0.64	0.96	1.08	0.98	0.66	-
P/RPS	0.22	0.36	0.40	0.59	0.68	0.60	0.58	-14.91%
YoY %	-38.89%	-10.00%	-32.20%	-13.24%	13.33%	3.45%	-	-
Horiz. %	37.93%	62.07%	68.97%	101.72%	117.24%	103.45%	100.00%	-
P/EPS	-9.82	26.23	47.66	8.51	28.53	-84.65	5.14	-
YoY %	-137.44%	-44.96%	460.05%	-70.17%	133.70%	-1,746.89%	-	-
Horiz. %	-191.05%	510.31%	927.24%	165.56%	555.06%	-1,646.89%	100.00%	-
EY	-10.18	3.81	2.10	11.75	3.51	-1.18	19.44	-
YoY %	-367.19%	81.43%	-82.13%	234.76%	397.46%	-106.07%	-	-
Horiz. %	-52.37%	19.60%	10.80%	60.44%	18.06%	-6.07%	100.00%	-
DY	2.54	1.64	1.53	2.08	0.90	1.01	8.10	-17.56%
YoY %	54.88%	7.19%	-26.44%	131.11%	-10.89%	-87.53%	-	-
Horiz. %	31.36%	20.25%	18.89%	25.68%	11.11%	12.47%	100.00%	-
P/NAPS	0.45	0.45	0.51	0.66	0.76	0.65	0.41	1.56%
YoY %	0.00%	-11.76%	-22.73%	-13.16%	16.92%	58.54%	-	-
Horiz. %	109.76%	109.76%	124.39%	160.98%	185.37%	158.54%	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