[BJCORP] YoY 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
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 6,971,840 6,928,952 6,460,156 6,195,542 2,410,860 2,311,394 2,745,352 16.79%
PBT 1,115,934 849,060 719,554 431,350 954,296 267,608 165,184 37.47%
Tax -262,942 -199,426 -260,074 -200,488 -102,276 -130,908 -282,630 -1.19%
NP 852,992 649,634 459,480 230,862 852,020 136,700 -117,446 -
-
NP to SH 587,088 424,008 183,456 87,114 485,462 87,438 -117,446 -
-
Tax Rate 23.56% 23.49% 36.14% 46.48% 10.72% 48.92% 171.10% -
Total Cost 6,118,848 6,279,318 6,000,676 5,964,680 1,558,840 2,174,694 2,862,798 13.48%
-
Net Worth 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 0 117,921 93.99%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - 437,121 - 179,577 453,097 - - -
Div Payout % - 103.09% - 206.14% 93.33% - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 6,297,415 6,070,308 5,851,890 6,109,060 3,377,844 0 117,921 93.99%
NOSH 4,374,724 4,371,216 3,952,911 3,820,789 3,236,413 3,868,938 432,104 47.05%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 12.23% 9.38% 7.11% 3.73% 35.34% 5.91% -4.28% -
ROE 9.32% 6.98% 3.13% 1.43% 14.37% 0.00% -99.60% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 159.37 158.51 163.43 162.15 74.49 59.74 635.34 -20.57%
EPS 13.42 9.70 4.66 2.28 15.00 2.62 -27.18 -
DPS 0.00 10.00 0.00 4.70 14.00 0.00 0.00 -
NAPS 1.4395 1.3887 1.4804 1.5989 1.0437 0.00 0.2729 31.92%
Adjusted Per Share Value based on latest NOSH - 3,769,285
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 119.21 118.47 110.46 105.93 41.22 39.52 46.94 16.79%
EPS 10.04 7.25 3.14 1.49 8.30 1.50 -2.01 -
DPS 0.00 7.47 0.00 3.07 7.75 0.00 0.00 -
NAPS 1.0768 1.0379 1.0006 1.0445 0.5776 0.00 0.0202 93.93%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.04 1.08 1.18 0.57 1.22 0.20 0.09 -
P/RPS 0.65 0.68 0.72 0.35 1.64 0.33 0.01 100.45%
P/EPS 7.75 11.13 25.43 25.00 8.13 8.85 -0.33 -
EY 12.90 8.98 3.93 4.00 12.30 11.30 -302.00 -
DY 0.00 9.26 0.00 8.25 11.48 0.00 0.00 -
P/NAPS 0.72 0.78 0.80 0.36 1.17 0.00 0.33 13.87%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/12/11 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 27/12/05 -
Price 0.95 1.11 1.21 0.57 1.48 0.26 0.09 -
P/RPS 0.60 0.70 0.74 0.35 1.99 0.44 0.01 97.79%
P/EPS 7.08 11.44 26.07 25.00 9.87 11.50 -0.33 -
EY 14.13 8.74 3.84 4.00 10.14 8.69 -302.00 -
DY 0.00 9.01 0.00 8.25 9.46 0.00 0.00 -
P/NAPS 0.66 0.80 0.82 0.36 1.42 0.00 0.33 12.24%

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