[BJCORP] YoY Cumulative Quarter Result on 30-Apr-2008 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 65.52%
YoY- 233.42%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 7,043,612 6,757,534 6,339,012 3,463,882 2,211,391 2,735,841 2,934,556 15.70%
PBT 861,551 595,600 274,561 1,177,836 270,318 -484,077 371,024 15.06%
Tax -235,563 -205,528 -165,465 -45,829 3,032 -172,270 -219,812 1.15%
NP 625,988 390,072 109,096 1,132,007 273,350 -656,347 151,212 26.70%
-
NP to SH 352,168 79,990 -53,383 595,897 178,723 -656,347 151,212 15.12%
-
Tax Rate 27.34% 34.51% 60.27% 3.89% -1.12% - 59.24% -
Total Cost 6,417,624 6,367,462 6,229,916 2,331,875 1,938,041 3,392,188 2,783,344 14.93%
-
Net Worth 6,101,475 5,693,546 5,870,739 5,345,096 3,708,560 637,401 70,134 110.42%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 306,101 40,732 129,090 299,613 - - - -
Div Payout % 86.92% 50.92% 0.00% 50.28% - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 6,101,475 5,693,546 5,870,739 5,345,096 3,708,560 637,401 70,134 110.42%
NOSH 4,372,876 4,073,219 3,853,455 3,329,033 3,675,117 991,910 1,498,605 19.53%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 8.89% 5.77% 1.72% 32.68% 12.36% -23.99% 5.15% -
ROE 5.77% 1.40% -0.91% 11.15% 4.82% -102.97% 215.60% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 161.08 165.90 164.50 104.05 60.17 275.82 195.82 -3.20%
EPS 8.06 1.96 -1.39 17.90 5.69 -66.17 10.10 -3.68%
DPS 7.00 1.00 3.35 9.00 0.00 0.00 0.00 -
NAPS 1.3953 1.3978 1.5235 1.6056 1.0091 0.6426 0.0468 76.04%
Adjusted Per Share Value based on latest NOSH - 3,720,693
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 120.43 115.54 108.39 59.23 37.81 46.78 50.18 15.70%
EPS 6.02 1.37 -0.91 10.19 3.06 -11.22 2.59 15.08%
DPS 5.23 0.70 2.21 5.12 0.00 0.00 0.00 -
NAPS 1.0432 0.9735 1.0038 0.9139 0.6341 0.109 0.012 110.40%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.14 1.71 0.84 1.11 0.41 0.12 0.10 -
P/RPS 0.71 1.03 0.51 1.07 0.68 0.04 0.05 55.58%
P/EPS 14.16 87.08 -60.64 6.20 8.43 -0.18 0.99 55.76%
EY 7.06 1.15 -1.65 16.13 11.86 -551.42 100.90 -35.79%
DY 6.14 0.58 3.99 8.11 0.00 0.00 0.00 -
P/NAPS 0.82 1.22 0.55 0.69 0.41 0.19 2.14 -14.76%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 30/06/10 29/06/09 30/06/08 29/06/07 28/06/06 29/06/05 -
Price 1.20 1.27 0.93 0.92 0.46 0.12 0.09 -
P/RPS 0.74 0.77 0.57 0.88 0.76 0.04 0.05 56.65%
P/EPS 14.90 64.67 -67.13 5.14 9.46 -0.18 0.89 59.90%
EY 6.71 1.55 -1.49 19.46 10.57 -551.42 112.11 -37.44%
DY 5.83 0.79 3.60 9.78 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.61 0.57 0.46 0.19 1.92 -12.52%

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