[BJCORP] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 107.8%
YoY- 462.43%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 7,114,486 7,129,419 7,012,973 6,911,077 6,778,575 6,400,487 6,470,644 6.54%
PBT 874,255 910,410 672,096 662,315 607,343 272,057 439,296 58.41%
Tax -245,426 -211,144 -192,753 -202,138 -223,077 -213,679 -218,358 8.12%
NP 628,829 699,266 479,343 460,177 384,266 58,378 220,938 101.22%
-
NP to SH 348,081 388,320 199,650 164,936 79,374 -178,383 -4,236 -
-
Tax Rate 28.07% 23.19% 28.68% 30.52% 36.73% 78.54% 49.71% -
Total Cost 6,485,657 6,430,153 6,533,630 6,450,900 6,394,309 6,342,109 6,249,706 2.50%
-
Net Worth 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 5,849,904 5,833,659 2.90%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 87,436 42,503 42,503 42,503 42,503 38,875 38,875 71.91%
Div Payout % 25.12% 10.95% 21.29% 25.77% 53.55% 0.00% 0.00% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 6,089,063 6,113,071 6,100,481 6,229,150 5,954,701 5,849,904 5,833,659 2.90%
NOSH 4,371,814 4,387,162 4,392,944 4,356,353 4,250,322 4,169,865 3,940,596 7.18%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 8.84% 9.81% 6.84% 6.66% 5.67% 0.91% 3.41% -
ROE 5.72% 6.35% 3.27% 2.65% 1.33% -3.05% -0.07% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 162.74 162.51 159.64 158.64 159.48 153.49 164.20 -0.59%
EPS 7.96 8.85 4.54 3.79 1.87 -4.28 -0.11 -
DPS 2.00 0.97 0.97 0.98 1.00 0.93 0.99 60.01%
NAPS 1.3928 1.3934 1.3887 1.4299 1.401 1.4029 1.4804 -3.99%
Adjusted Per Share Value based on latest NOSH - 4,356,353
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 119.32 119.57 117.62 115.91 113.69 107.34 108.52 6.54%
EPS 5.84 6.51 3.35 2.77 1.33 -2.99 -0.07 -
DPS 1.47 0.71 0.71 0.71 0.71 0.65 0.65 72.55%
NAPS 1.0212 1.0252 1.0231 1.0447 0.9987 0.9811 0.9784 2.90%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.14 1.09 1.08 1.08 1.71 1.23 1.18 -
P/RPS 0.70 0.67 0.68 0.68 1.07 0.80 0.72 -1.86%
P/EPS 14.32 12.31 23.76 28.53 91.57 -28.75 -1,097.71 -
EY 6.98 8.12 4.21 3.51 1.09 -3.48 -0.09 -
DY 1.75 0.89 0.90 0.90 0.58 0.76 0.84 63.33%
P/NAPS 0.82 0.78 0.78 0.76 1.22 0.88 0.80 1.66%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 31/03/10 23/12/09 -
Price 1.20 1.09 1.11 1.08 1.27 1.75 1.21 -
P/RPS 0.74 0.67 0.70 0.68 0.80 1.14 0.74 0.00%
P/EPS 15.07 12.31 24.42 28.53 68.01 -40.91 -1,125.62 -
EY 6.63 8.12 4.09 3.51 1.47 -2.44 -0.09 -
DY 1.67 0.89 0.87 0.90 0.79 0.53 0.82 60.87%
P/NAPS 0.86 0.78 0.80 0.76 0.91 1.25 0.82 3.23%

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