[BJCORP] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 15.31%
YoY- 479.15%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 3,485,920 1,787,757 7,043,612 5,241,714 3,464,476 1,744,567 6,757,534 -35.60%
PBT 557,967 390,397 861,551 612,645 424,530 237,783 595,600 -4.24%
Tax -131,471 -47,320 -235,563 -166,032 -99,713 -50,393 -205,528 -25.69%
NP 426,496 343,077 625,988 446,613 324,817 187,390 390,072 6.11%
-
NP to SH 293,544 270,585 352,168 244,469 212,004 125,463 79,990 137.35%
-
Tax Rate 23.56% 12.12% 27.34% 27.10% 23.49% 21.19% 34.51% -
Total Cost 3,059,424 1,444,680 6,417,624 4,795,101 3,139,659 1,557,177 6,367,462 -38.57%
-
Net Worth 6,297,415 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 6.93%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 306,101 218,666 218,560 - 40,732 -
Div Payout % - - 86.92% 89.45% 103.09% - 50.92% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 6,297,415 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 6.93%
NOSH 4,374,724 4,371,324 4,372,876 4,373,327 4,371,216 4,356,353 4,073,219 4.86%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 12.23% 19.19% 8.89% 8.52% 9.38% 10.74% 5.77% -
ROE 4.66% 4.25% 5.77% 4.01% 3.49% 2.01% 1.40% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 79.68 40.90 161.08 119.86 79.26 40.05 165.90 -38.58%
EPS 6.71 6.19 8.06 5.59 4.85 2.88 1.96 126.64%
DPS 0.00 0.00 7.00 5.00 5.00 0.00 1.00 -
NAPS 1.4395 1.4554 1.3953 1.3934 1.3887 1.4299 1.3978 1.97%
Adjusted Per Share Value based on latest NOSH - 4,387,162
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 59.60 30.57 120.43 89.62 59.24 29.83 115.54 -35.60%
EPS 5.02 4.63 6.02 4.18 3.62 2.15 1.37 137.11%
DPS 0.00 0.00 5.23 3.74 3.74 0.00 0.70 -
NAPS 1.0768 1.0878 1.0432 1.0419 1.0379 1.0651 0.9735 6.93%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.04 1.19 1.14 1.09 1.08 1.08 1.71 -
P/RPS 1.31 2.91 0.71 0.91 1.36 2.70 1.03 17.33%
P/EPS 15.50 19.22 14.16 19.50 22.27 37.50 87.08 -68.25%
EY 6.45 5.20 7.06 5.13 4.49 2.67 1.15 214.68%
DY 0.00 0.00 6.14 4.59 4.63 0.00 0.58 -
P/NAPS 0.72 0.82 0.82 0.78 0.78 0.76 1.22 -29.57%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 -
Price 0.95 0.96 1.20 1.09 1.11 1.08 1.27 -
P/RPS 1.19 2.35 0.74 0.91 1.40 2.70 0.77 33.56%
P/EPS 14.16 15.51 14.90 19.50 22.89 37.50 64.67 -63.57%
EY 7.06 6.45 6.71 5.13 4.37 2.67 1.55 174.02%
DY 0.00 0.00 5.83 4.59 4.50 0.00 0.79 -
P/NAPS 0.66 0.66 0.86 0.78 0.80 0.76 0.91 -19.22%

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