[BJCORP] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 398.98%
YoY- 20.9%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 6,757,534 6,521,160 6,460,156 6,448,260 6,339,012 6,438,293 6,195,542 5.97%
PBT 595,600 412,770 719,554 731,244 274,561 443,620 431,350 24.07%
Tax -205,528 -237,286 -260,074 -285,328 -165,465 -203,801 -200,488 1.67%
NP 390,072 175,484 459,480 445,916 109,096 239,818 230,862 41.99%
-
NP to SH 79,990 -85,970 183,456 159,604 -53,383 81,998 87,114 -5.54%
-
Tax Rate 34.51% 57.49% 36.14% 39.02% 60.27% 45.94% 46.48% -
Total Cost 6,367,462 6,345,676 6,000,676 6,002,344 6,229,916 6,198,474 5,964,680 4.46%
-
Net Worth 5,693,546 5,633,147 5,851,890 5,890,651 5,870,739 6,057,078 6,109,060 -4.59%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 40,732 - - - 129,090 119,687 179,577 -62.90%
Div Payout % 50.92% - - - 0.00% 145.96% 206.14% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 5,693,546 5,633,147 5,851,890 5,890,651 5,870,739 6,057,078 6,109,060 -4.59%
NOSH 4,073,219 4,015,359 3,952,911 3,930,769 3,853,455 3,819,813 3,820,789 4.36%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 5.77% 2.69% 7.11% 6.92% 1.72% 3.72% 3.73% -
ROE 1.40% -1.53% 3.13% 2.71% -0.91% 1.35% 1.43% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 165.90 162.41 163.43 164.05 164.50 168.55 162.15 1.54%
EPS 1.96 -2.13 4.66 4.04 -1.39 2.15 2.28 -9.61%
DPS 1.00 0.00 0.00 0.00 3.35 3.13 4.70 -64.46%
NAPS 1.3978 1.4029 1.4804 1.4986 1.5235 1.5857 1.5989 -8.59%
Adjusted Per Share Value based on latest NOSH - 3,930,769
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 113.33 109.37 108.35 108.15 106.31 107.98 103.91 5.97%
EPS 1.34 -1.44 3.08 2.68 -0.90 1.38 1.46 -5.57%
DPS 0.68 0.00 0.00 0.00 2.17 2.01 3.01 -63.00%
NAPS 0.9549 0.9448 0.9814 0.9879 0.9846 1.0159 1.0246 -4.60%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.71 1.23 1.18 0.93 0.84 0.51 0.57 -
P/RPS 1.03 0.76 0.72 0.57 0.51 0.30 0.35 105.76%
P/EPS 87.08 -57.45 25.43 22.90 -60.64 23.76 25.00 130.30%
EY 1.15 -1.74 3.93 4.37 -1.65 4.21 4.00 -56.53%
DY 0.58 0.00 0.00 0.00 3.99 6.14 8.25 -83.04%
P/NAPS 1.22 0.88 0.80 0.62 0.55 0.32 0.36 126.12%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 31/03/10 23/12/09 29/09/09 29/06/09 30/03/09 23/12/08 -
Price 1.27 1.75 1.21 0.98 0.93 0.52 0.57 -
P/RPS 0.77 1.08 0.74 0.60 0.57 0.31 0.35 69.39%
P/EPS 64.67 -81.74 26.07 24.14 -67.13 24.22 25.00 88.76%
EY 1.55 -1.22 3.84 4.14 -1.49 4.13 4.00 -46.94%
DY 0.79 0.00 0.00 0.00 3.60 6.03 8.25 -79.15%
P/NAPS 0.91 1.25 0.82 0.65 0.61 0.33 0.36 85.87%

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