[BJCORP] QoQ Annualized Quarter 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- -34.01%

YoY- -82.06%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Annualized Quarter Result
Revenue	6,448,260	6,339,012	6,438,293	6,195,542	5,956,616	3,463,882	2,720,445	77.86%
YoY %	1.72%	-1.54%	3.92%	4.01%	71.96%	27.33%	-	-
Horiz. %	237.03%	233.01%	236.66%	227.74%	218.96%	127.33%	100.00%	-
PBT	731,244	274,561	443,620	431,350	547,296	1,177,836	910,224	-13.59%
YoY %	166.33%	-38.11%	2.84%	-21.19%	-53.53%	29.40%	-	-
Horiz. %	80.34%	30.16%	48.74%	47.39%	60.13%	129.40%	100.00%	-
Tax	-285,328	-165,465	-203,801	-200,488	-202,956	-45,829	-102,685	97.77%
YoY %	-72.44%	18.81%	-1.65%	1.22%	-342.85%	55.37%	-	-
Horiz. %	277.87%	161.14%	198.47%	195.25%	197.65%	44.63%	100.00%	-
NP	445,916	109,096	239,818	230,862	344,340	1,132,007	807,538	-32.71%
YoY %	308.74%	-54.51%	3.88%	-32.96%	-69.58%	40.18%	-	-
Horiz. %	55.22%	13.51%	29.70%	28.59%	42.64%	140.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,604	-53,383	81,998	87,114	132,012	595,897	480,006	-52.03%
YoY %	398.98%	-165.10%	-5.87%	-34.01%	-77.85%	24.14%	-	-
Horiz. %	33.25%	-11.12%	17.08%	18.15%	27.50%	124.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.02%	60.27%	45.94%	46.48%	37.08%	3.89%	11.28%	-
YoY %	-35.26%	31.19%	-1.16%	25.35%	853.21%	-65.51%	-	-
Horiz. %	345.92%	534.31%	407.27%	412.06%	328.72%	34.49%	100.00%	-
Total Cost	6,002,344	6,229,916	6,198,474	5,964,680	5,612,276	2,331,875	1,912,906	114.48%
YoY %	-3.65%	0.51%	3.92%	6.28%	140.68%	21.90%	-	-
Horiz. %	313.78%	325.68%	324.03%	311.81%	293.39%	121.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,890,651	5,870,739	6,057,078	6,109,060	6,191,132	5,345,096	3,545,921	40.31%
YoY %	0.34%	-3.08%	-0.85%	-1.33%	15.83%	50.74%	-	-
Horiz. %	166.12%	165.56%	170.82%	172.28%	174.60%	150.74%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	-	129,090	119,687	179,577	-	299,613	298,936	-
YoY %	-	7.86%	-33.35%	0.00%	-	0.23%	-	-
Horiz. %	-	43.18%	40.04%	60.07%	-	100.23%	100.00%	-
Div Payout %	-	0.00%	145.96%	206.14%	-	50.28%	62.28%	-
YoY %	-	0.00%	-29.19%	0.00%	-	-19.27%	-	-
Horiz. %	-	0.00%	234.36%	330.99%	-	80.73%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	5,890,651	5,870,739	6,057,078	6,109,060	6,191,132	5,345,096	3,545,921	40.31%
YoY %	0.34%	-3.08%	-0.85%	-1.33%	15.83%	50.74%	-	-
Horiz. %	166.12%	165.56%	170.82%	172.28%	174.60%	150.74%	100.00%	-
NOSH	3,930,769	3,853,455	3,819,813	3,820,789	3,837,558	3,329,033	3,202,891	14.64%
YoY %	2.01%	0.88%	-0.03%	-0.44%	15.28%	3.94%	-	-
Horiz. %	122.73%	120.31%	119.26%	119.29%	119.82%	103.94%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	6.92%	1.72%	3.72%	3.73%	5.78%	32.68%	29.68%	-
YoY %	302.33%	-53.76%	-0.27%	-35.47%	-82.31%	10.11%	-	-
Horiz. %	23.32%	5.80%	12.53%	12.57%	19.47%	110.11%	100.00%	-
ROE	2.71%	-0.91%	1.35%	1.43%	2.13%	11.15%	13.54%	-
YoY %	397.80%	-167.41%	-5.59%	-32.86%	-80.90%	-17.65%	-	-
Horiz. %	20.01%	-6.72%	9.97%	10.56%	15.73%	82.35%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	164.05	164.50	168.55	162.15	155.22	104.05	84.94	55.14%
YoY %	-0.27%	-2.40%	3.95%	4.46%	49.18%	22.50%	-	-
Horiz. %	193.14%	193.67%	198.43%	190.90%	182.74%	122.50%	100.00%	-
EPS	4.04	-1.39	2.15	2.28	3.44	17.90	14.99	-58.30%
YoY %	390.65%	-164.65%	-5.70%	-33.72%	-80.78%	19.41%	-	-
Horiz. %	26.95%	-9.27%	14.34%	15.21%	22.95%	119.41%	100.00%	-
DPS	0.00	3.35	3.13	4.70	0.00	9.00	9.33	-
YoY %	0.00%	7.03%	-33.40%	0.00%	0.00%	-3.54%	-	-
Horiz. %	0.00%	35.91%	33.55%	50.38%	0.00%	96.46%	100.00%	-
NAPS	1.4986	1.5235	1.5857	1.5989	1.6133	1.6056	1.1071	22.39%
YoY %	-1.63%	-3.92%	-0.83%	-0.89%	0.48%	45.03%	-	-
Horiz. %	135.36%	137.61%	143.23%	144.42%	145.72%	145.03%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,769,285
RPS	110.25	108.39	110.08	105.93	101.85	59.23	46.51	77.87%
YoY %	1.72%	-1.54%	3.92%	4.01%	71.96%	27.35%	-	-
Horiz. %	237.05%	233.05%	236.68%	227.76%	218.99%	127.35%	100.00%	-
EPS	2.73	-0.91	1.40	1.49	2.26	10.19	8.21	-52.03%
YoY %	400.00%	-165.00%	-6.04%	-34.07%	-77.82%	24.12%	-	-
Horiz. %	33.25%	-11.08%	17.05%	18.15%	27.53%	124.12%	100.00%	-
DPS	0.00	2.21	2.05	3.07	0.00	5.12	5.11	-
YoY %	0.00%	7.80%	-33.22%	0.00%	0.00%	0.20%	-	-
Horiz. %	0.00%	43.25%	40.12%	60.08%	0.00%	100.20%	100.00%	-
NAPS	1.0072	1.0038	1.0357	1.0445	1.0586	0.9139	0.6063	40.30%
YoY %	0.34%	-3.08%	-0.84%	-1.33%	15.83%	50.73%	-	-
Horiz. %	166.12%	165.56%	170.82%	172.27%	174.60%	150.73%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	0.93	0.84	0.51	0.57	0.87	1.11	1.27	-
P/RPS	0.57	0.51	0.30	0.35	0.56	1.07	1.50	-47.56%
YoY %	11.76%	70.00%	-14.29%	-37.50%	-47.66%	-28.67%	-	-
Horiz. %	38.00%	34.00%	20.00%	23.33%	37.33%	71.33%	100.00%	-
P/EPS	22.90	-60.64	23.76	25.00	25.29	6.20	8.47	94.19%
YoY %	137.76%	-355.22%	-4.96%	-1.15%	307.90%	-26.80%	-	-
Horiz. %	270.37%	-715.94%	280.52%	295.16%	298.58%	73.20%	100.00%	-
EY	4.37	-1.65	4.21	4.00	3.95	16.13	11.80	-48.46%
YoY %	364.85%	-139.19%	5.25%	1.27%	-75.51%	36.69%	-	-
Horiz. %	37.03%	-13.98%	35.68%	33.90%	33.47%	136.69%	100.00%	-
DY	0.00	3.99	6.14	8.25	0.00	8.11	7.35	-
YoY %	0.00%	-35.02%	-25.58%	0.00%	0.00%	10.34%	-	-
Horiz. %	0.00%	54.29%	83.54%	112.24%	0.00%	110.34%	100.00%	-
P/NAPS	0.62	0.55	0.32	0.36	0.54	0.69	1.15	-33.78%
YoY %	12.73%	71.88%	-11.11%	-33.33%	-21.74%	-40.00%	-	-
Horiz. %	53.91%	47.83%	27.83%	31.30%	46.96%	60.00%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	29/06/09	30/03/09	23/12/08	25/09/08	30/06/08	27/03/08	-
Price	0.98	0.93	0.52	0.57	0.66	0.92	1.10	-
P/RPS	0.60	0.57	0.31	0.35	0.43	0.88	1.30	-40.30%
YoY %	5.26%	83.87%	-11.43%	-18.60%	-51.14%	-32.31%	-	-
Horiz. %	46.15%	43.85%	23.85%	26.92%	33.08%	67.69%	100.00%	-
P/EPS	24.14	-67.13	24.22	25.00	19.19	5.14	7.34	121.31%
YoY %	135.96%	-377.17%	-3.12%	30.28%	273.35%	-29.97%	-	-
Horiz. %	328.88%	-914.58%	329.97%	340.60%	261.44%	70.03%	100.00%	-
EY	4.14	-1.49	4.13	4.00	5.21	19.46	13.62	-54.82%
YoY %	377.85%	-136.08%	3.25%	-23.22%	-73.23%	42.88%	-	-
Horiz. %	30.40%	-10.94%	30.32%	29.37%	38.25%	142.88%	100.00%	-
DY	0.00	3.60	6.03	8.25	0.00	9.78	8.48	-
YoY %	0.00%	-40.30%	-26.91%	0.00%	0.00%	15.33%	-	-
Horiz. %	0.00%	42.45%	71.11%	97.29%	0.00%	115.33%	100.00%	-
P/NAPS	0.65	0.61	0.33	0.36	0.41	0.57	0.99	-24.47%
YoY %	6.56%	84.85%	-8.33%	-12.20%	-28.07%	-42.42%	-	-
Horiz. %	65.66%	61.62%	33.33%	36.36%	41.41%	57.58%	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