[BJCORP] YoY TTM Result on 31-Jan-2009 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -25.04%
YoY- -29.98%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 7,165,705 7,129,419 6,400,487 6,252,268 2,552,502 2,181,494 2,657,567 17.96%
PBT 954,840 910,410 272,057 827,883 741,775 47,287 -459,020 -
Tax -256,976 -211,144 -213,679 -121,666 -38,015 -84,934 -63,438 26.24%
NP 697,864 699,266 58,378 706,217 703,760 -37,647 -522,458 -
-
NP to SH 412,436 388,320 -178,383 297,391 424,748 -144,935 -532,041 -
-
Tax Rate 26.91% 23.19% 78.54% 14.70% 5.12% 179.61% - -
Total Cost 6,467,841 6,430,153 6,342,109 5,546,051 1,848,742 2,219,141 3,180,025 12.55%
-
Net Worth 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 1,852,993 22.63%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 87,436 42,503 38,875 162,992 228,259 - - -
Div Payout % 21.20% 10.95% 0.00% 54.81% 53.74% - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 1,852,993 22.63%
NOSH 4,365,714 4,387,162 4,169,865 3,817,446 3,521,741 3,926,666 1,322,810 22.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.74% 9.81% 0.91% 11.30% 27.57% -1.73% -19.66% -
ROE 6.54% 6.35% -3.05% 4.91% 10.89% 0.00% -28.71% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 164.14 162.51 153.49 163.78 72.48 55.56 200.90 -3.31%
EPS 9.45 8.85 -4.28 7.79 12.06 -3.69 -40.22 -
DPS 2.00 0.97 0.93 4.27 6.48 0.00 0.00 -
NAPS 1.4447 1.3934 1.4029 1.5857 1.1071 0.00 1.4008 0.51%
Adjusted Per Share Value based on latest NOSH - 3,817,446
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 122.52 121.90 109.44 106.90 43.64 37.30 45.44 17.96%
EPS 7.05 6.64 -3.05 5.08 7.26 -2.48 -9.10 -
DPS 1.50 0.73 0.66 2.79 3.90 0.00 0.00 -
NAPS 1.0784 1.0452 1.0002 1.035 0.6666 0.00 0.3168 22.63%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.95 1.09 1.23 0.51 1.27 0.30 0.14 -
P/RPS 0.58 0.67 0.80 0.31 1.75 0.54 0.07 42.22%
P/EPS 10.06 12.31 -28.75 6.55 10.53 -8.13 -0.35 -
EY 9.94 8.12 -3.48 15.28 9.50 -12.30 -287.29 -
DY 2.11 0.89 0.76 8.37 5.10 0.00 0.00 -
P/NAPS 0.66 0.78 0.88 0.32 1.15 0.00 0.10 36.93%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 28/03/07 30/03/06 -
Price 0.93 1.09 1.75 0.52 1.10 0.37 0.12 -
P/RPS 0.57 0.67 1.14 0.32 1.52 0.67 0.06 45.50%
P/EPS 9.84 12.31 -40.91 6.67 9.12 -10.02 -0.30 -
EY 10.16 8.12 -2.44 14.98 10.96 -9.98 -335.17 -
DY 2.15 0.89 0.53 8.21 5.89 0.00 0.00 -
P/NAPS 0.64 0.78 1.25 0.33 0.99 0.00 0.09 38.65%

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