[BJCORP] YoY TTM Result on 31-Oct-2008 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -19.44%
YoY- 22.46%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 7,135,930 7,012,973 6,470,644 5,356,223 2,223,916 2,304,727 2,692,957 17.62%
PBT 1,007,692 672,096 439,296 916,363 596,548 -452,376 248,663 26.25%
Tax -277,184 -192,753 -218,358 -94,935 -26,348 -64,883 -136,648 12.50%
NP 730,508 479,343 220,938 821,428 570,200 -517,259 112,015 36.66%
-
NP to SH 429,621 199,650 -4,236 396,723 323,966 -553,905 61,382 38.28%
-
Tax Rate 27.51% 28.68% 49.71% 10.36% 4.42% - 54.95% -
Total Cost 6,405,422 6,533,630 6,249,706 4,534,795 1,653,716 2,821,986 2,580,942 16.34%
-
Net Worth 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 0 118,975 94.00%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 87,436 42,503 38,875 162,992 228,259 - - -
Div Payout % 20.35% 21.29% 0.00% 41.08% 70.46% - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 0 118,975 94.00%
NOSH 4,415,192 4,392,944 3,940,596 3,769,285 3,269,476 3,799,285 435,965 47.06%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 10.24% 6.84% 3.41% 15.34% 25.64% -22.44% 4.16% -
ROE 6.76% 3.27% -0.07% 6.58% 9.49% 0.00% 51.59% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 161.62 159.64 164.20 142.10 68.02 60.66 617.70 -20.01%
EPS 9.73 4.54 -0.11 10.53 9.91 -14.58 14.08 -5.97%
DPS 2.00 0.97 0.99 4.32 6.98 0.00 0.00 -
NAPS 1.4395 1.3887 1.4804 1.5989 1.0437 0.00 0.2729 31.92%
Adjusted Per Share Value based on latest NOSH - 3,769,285
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 119.68 117.62 108.52 89.83 37.30 38.65 45.16 17.62%
EPS 7.21 3.35 -0.07 6.65 5.43 -9.29 1.03 38.28%
DPS 1.47 0.71 0.65 2.73 3.83 0.00 0.00 -
NAPS 1.0659 1.0231 0.9784 1.0108 0.5723 0.00 0.02 93.93%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.04 1.08 1.18 0.57 1.22 0.20 0.09 -
P/RPS 0.64 0.68 0.72 0.40 1.79 0.33 0.01 99.93%
P/EPS 10.69 23.76 -1,097.71 5.42 12.31 -1.37 0.64 59.84%
EY 9.36 4.21 -0.09 18.47 8.12 -72.90 156.44 -37.44%
DY 1.92 0.90 0.84 7.59 5.72 0.00 0.00 -
P/NAPS 0.72 0.78 0.80 0.36 1.17 0.00 0.33 13.87%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/12/11 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 27/12/05 -
Price 0.95 1.11 1.21 0.57 1.48 0.26 0.09 -
P/RPS 0.59 0.70 0.74 0.40 2.18 0.43 0.01 97.24%
P/EPS 9.76 24.42 -1,125.62 5.42 14.94 -1.78 0.64 57.44%
EY 10.24 4.09 -0.09 18.47 6.70 -56.07 156.44 -36.50%
DY 2.11 0.87 0.82 7.59 4.72 0.00 0.00 -
P/NAPS 0.66 0.80 0.82 0.36 1.42 0.00 0.33 12.24%

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