[BJCORP] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -117.62%
YoY- -108.79%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 7,102,869 7,114,486 6,778,575 6,338,337 3,463,882 2,174,183 2,521,706 18.81%
PBT 855,026 874,255 607,343 295,194 1,177,836 253,204 -549,247 -
Tax -269,082 -245,426 -223,077 -188,565 -45,829 -40,664 -44,452 34.96%
NP 585,944 628,829 384,266 106,629 1,132,007 212,540 -593,699 -
-
NP to SH 302,288 348,081 79,374 -52,407 595,897 124,954 -656,347 -
-
Tax Rate 31.47% 28.07% 36.73% 63.88% 3.89% 16.06% - -
Total Cost 6,516,925 6,485,657 6,394,309 6,231,708 2,331,875 1,961,643 3,115,405 13.07%
-
Net Worth 5,447,538 6,089,063 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 29.33%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 43,573 87,436 42,503 127,453 302,673 - - -
Div Payout % 14.41% 25.12% 53.55% 0.00% 50.79% - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 5,447,538 6,089,063 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 29.33%
NOSH 4,357,333 4,371,814 4,250,322 3,887,576 3,720,693 3,742,369 1,809,047 15.76%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 8.25% 8.84% 5.67% 1.68% 32.68% 9.78% -23.54% -
ROE 5.55% 5.72% 1.33% -0.89% 9.97% 3.31% -56.46% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 163.01 162.74 159.48 163.04 93.10 58.10 139.39 2.64%
EPS 6.94 7.96 1.87 -1.35 16.02 3.34 -36.28 -
DPS 1.00 2.00 1.00 3.28 8.13 0.00 0.00 -
NAPS 1.2502 1.3928 1.401 1.5164 1.6056 1.0091 0.6426 11.71%
Adjusted Per Share Value based on latest NOSH - 3,887,576
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 121.45 121.65 115.90 108.37 59.23 37.17 43.12 18.81%
EPS 5.17 5.95 1.36 -0.90 10.19 2.14 -11.22 -
DPS 0.75 1.50 0.73 2.18 5.18 0.00 0.00 -
NAPS 0.9314 1.0411 1.0182 1.008 1.0214 0.6457 0.1988 29.32%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.80 1.14 1.71 0.84 1.11 0.41 0.12 -
P/RPS 0.49 0.70 1.07 0.52 1.19 0.71 0.09 32.60%
P/EPS 11.53 14.32 91.57 -62.31 6.93 12.28 -0.33 -
EY 8.67 6.98 1.09 -1.60 14.43 8.14 -302.34 -
DY 1.25 1.75 0.58 3.90 7.33 0.00 0.00 -
P/NAPS 0.64 0.82 1.22 0.55 0.69 0.41 0.19 22.41%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 29/06/09 30/06/08 29/06/07 28/06/06 -
Price 0.78 1.20 1.27 0.93 0.92 0.46 0.12 -
P/RPS 0.48 0.74 0.80 0.57 0.99 0.79 0.09 32.14%
P/EPS 11.24 15.07 68.01 -68.99 5.74 13.78 -0.33 -
EY 8.89 6.63 1.47 -1.45 17.41 7.26 -302.34 -
DY 1.28 1.67 0.79 3.53 8.84 0.00 0.00 -
P/NAPS 0.62 0.86 0.91 0.61 0.57 0.46 0.19 21.76%

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