[BJCORP] YoY TTM Result on 31-Jan-2011 [#3]

Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 94.5%
YoY- 317.69%
Quarter Report
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 8,212,577 7,148,018 7,165,705 7,129,419 6,400,487 6,252,268 2,552,502 21.48%
PBT 759,630 592,623 954,840 910,410 272,057 827,883 741,775 0.39%
Tax -373,663 -285,589 -256,976 -211,144 -213,679 -121,666 -38,015 46.30%
NP 385,967 307,034 697,864 699,266 58,378 706,217 703,760 -9.51%
-
NP to SH 120,831 42,711 412,436 388,320 -178,383 297,391 424,748 -18.88%
-
Tax Rate 49.19% 48.19% 26.91% 23.19% 78.54% 14.70% 5.12% -
Total Cost 7,826,610 6,840,984 6,467,841 6,430,153 6,342,109 5,546,051 1,848,742 27.16%
-
Net Worth 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 4.76%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 45,292 43,573 87,436 42,503 38,875 162,992 228,259 -23.60%
Div Payout % 37.48% 102.02% 21.20% 10.95% 0.00% 54.81% 53.74% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 4.76%
NOSH 3,895,853 1,028,999 4,365,714 4,387,162 4,169,865 3,817,446 3,521,741 1.69%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 4.70% 4.30% 9.74% 9.81% 0.91% 11.30% 27.57% -
ROE 2.34% 3.30% 6.54% 6.35% -3.05% 4.91% 10.89% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 210.80 694.66 164.14 162.51 153.49 163.78 72.48 19.45%
EPS 3.10 4.15 9.45 8.85 -4.28 7.79 12.06 -20.24%
DPS 1.16 4.23 2.00 0.97 0.93 4.27 6.48 -24.90%
NAPS 1.3234 1.2564 1.4447 1.3934 1.4029 1.5857 1.1071 3.01%
Adjusted Per Share Value based on latest NOSH - 4,387,162
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 140.42 122.22 122.52 121.90 109.44 106.90 43.64 21.48%
EPS 2.07 0.73 7.05 6.64 -3.05 5.08 7.26 -18.85%
DPS 0.77 0.75 1.50 0.73 0.66 2.79 3.90 -23.67%
NAPS 0.8815 0.2211 1.0784 1.0452 1.0002 1.035 0.6666 4.76%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.51 0.535 0.95 1.09 1.23 0.51 1.27 -
P/RPS 0.24 0.08 0.58 0.67 0.80 0.31 1.75 -28.16%
P/EPS 16.44 12.89 10.06 12.31 -28.75 6.55 10.53 7.70%
EY 6.08 7.76 9.94 8.12 -3.48 15.28 9.50 -7.16%
DY 2.28 7.92 2.11 0.89 0.76 8.37 5.10 -12.54%
P/NAPS 0.39 0.43 0.66 0.78 0.88 0.32 1.15 -16.47%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 -
Price 0.525 0.515 0.93 1.09 1.75 0.52 1.10 -
P/RPS 0.25 0.07 0.57 0.67 1.14 0.32 1.52 -25.95%
P/EPS 16.93 12.41 9.84 12.31 -40.91 6.67 9.12 10.85%
EY 5.91 8.06 10.16 8.12 -2.44 14.98 10.96 -9.77%
DY 2.21 8.22 2.15 0.89 0.53 8.21 5.89 -15.06%
P/NAPS 0.40 0.41 0.64 0.78 1.25 0.33 0.99 -14.00%

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