[BJCORP] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -29.86%
YoY- 26.32%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 7,142,344 7,216,444 7,055,417 7,057,244 6,971,840 7,151,028 7,043,612 0.92%
PBT 667,890 660,836 849,197 924,306 1,115,934 1,561,588 861,551 -15.54%
Tax -267,362 -273,696 -249,703 -236,776 -262,942 -189,280 -235,563 8.76%
NP 400,528 387,140 599,494 687,530 852,992 1,372,308 625,988 -25.64%
-
NP to SH 96,436 112,088 311,571 411,765 587,088 1,082,340 352,168 -57.66%
-
Tax Rate 40.03% 41.42% 29.40% 25.62% 23.56% 12.12% 27.34% -
Total Cost 6,741,816 6,829,304 6,455,923 6,369,713 6,118,848 5,778,720 6,417,624 3.32%
-
Net Worth 5,432,126 5,603,955 5,590,347 6,328,482 6,297,415 6,362,025 6,101,475 -7.42%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 44,001 - - - 306,101 -
Div Payout % - - 14.12% - - - 86.92% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 5,432,126 5,603,955 5,590,347 6,328,482 6,297,415 6,362,025 6,101,475 -7.42%
NOSH 4,343,963 4,447,936 4,400,116 4,380,481 4,374,724 4,371,324 4,372,876 -0.43%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 5.61% 5.36% 8.50% 9.74% 12.23% 19.19% 8.89% -
ROE 1.78% 2.00% 5.57% 6.51% 9.32% 17.01% 5.77% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 164.42 162.24 160.35 161.11 159.37 163.59 161.08 1.37%
EPS 2.22 2.52 7.09 9.40 13.42 24.76 8.06 -57.50%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 7.00 -
NAPS 1.2505 1.2599 1.2705 1.4447 1.4395 1.4554 1.3953 -7.01%
Adjusted Per Share Value based on latest NOSH - 4,365,714
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 122.12 123.39 120.64 120.67 119.21 122.27 120.43 0.92%
EPS 1.65 1.92 5.33 7.04 10.04 18.51 6.02 -57.63%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 5.23 -
NAPS 0.9288 0.9582 0.9559 1.0821 1.0768 1.0878 1.0432 -7.41%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.64 0.73 0.80 0.95 1.04 1.19 1.14 -
P/RPS 0.39 0.45 0.50 0.59 0.65 0.73 0.71 -32.80%
P/EPS 28.83 28.97 11.30 10.11 7.75 4.81 14.16 60.29%
EY 3.47 3.45 8.85 9.89 12.90 20.81 7.06 -37.58%
DY 0.00 0.00 1.25 0.00 0.00 0.00 6.14 -
P/NAPS 0.51 0.58 0.63 0.66 0.72 0.82 0.82 -27.03%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 -
Price 0.56 0.64 0.78 0.93 0.95 0.96 1.20 -
P/RPS 0.34 0.39 0.49 0.58 0.60 0.59 0.74 -40.31%
P/EPS 25.23 25.40 11.02 9.89 7.08 3.88 14.90 41.83%
EY 3.96 3.94 9.08 10.11 14.13 25.79 6.71 -29.52%
DY 0.00 0.00 1.28 0.00 0.00 0.00 5.83 -
P/NAPS 0.45 0.51 0.61 0.64 0.66 0.66 0.86 -34.93%

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