[BJCORP] YoY TTM Result on 31-Jul-2008 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -17.36%
YoY- 120.79%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 7,157,676 6,911,077 6,461,248 4,387,516 2,168,920 2,427,874 2,776,424 17.08%
PBT 1,026,869 662,315 341,181 1,117,233 353,651 -450,436 355,634 19.32%
Tax -242,353 -202,138 -209,158 -68,613 -22,258 -73,269 -198,131 3.41%
NP 784,516 460,177 132,023 1,048,620 331,393 -523,705 157,503 30.66%
-
NP to SH 493,203 164,936 -45,509 492,427 223,027 -577,055 135,986 23.94%
-
Tax Rate 23.60% 30.52% 61.30% 6.14% 6.29% - 55.71% -
Total Cost 6,373,160 6,450,900 6,329,225 3,338,896 1,837,527 2,951,579 2,618,921 15.96%
-
Net Worth 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -932,727 -
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 87,436 42,503 38,875 205,192 97,480 - - -
Div Payout % 17.73% 25.77% 0.00% 41.67% 43.71% - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 6,362,025 6,229,150 5,890,651 6,191,132 3,391,354 0 -932,727 -
NOSH 4,371,324 4,356,353 3,930,769 3,837,558 3,249,357 3,840,000 1,497,875 19.53%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 10.96% 6.66% 2.04% 23.90% 15.28% -21.57% 5.67% -
ROE 7.75% 2.65% -0.77% 7.95% 6.58% 0.00% 0.00% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 163.74 158.64 164.38 114.33 66.75 63.23 185.36 -2.04%
EPS 11.28 3.79 -1.16 12.83 6.86 -15.03 9.08 3.68%
DPS 2.00 0.98 0.99 5.35 3.00 0.00 0.00 -
NAPS 1.4554 1.4299 1.4986 1.6133 1.0437 0.00 -0.6227 -
Adjusted Per Share Value based on latest NOSH - 3,837,558
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 122.38 118.17 110.48 75.02 37.08 41.51 47.47 17.08%
EPS 8.43 2.82 -0.78 8.42 3.81 -9.87 2.33 23.88%
DPS 1.50 0.73 0.66 3.51 1.67 0.00 0.00 -
NAPS 1.0878 1.0651 1.0072 1.0586 0.5799 0.00 -0.1595 -
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.19 1.08 0.93 0.87 0.47 0.13 0.09 -
P/RPS 0.73 0.68 0.57 0.76 0.70 0.21 0.05 56.30%
P/EPS 10.55 28.53 -80.33 6.78 6.85 -0.87 0.99 48.31%
EY 9.48 3.51 -1.24 14.75 14.60 -115.60 100.87 -32.55%
DY 1.68 0.90 1.06 6.15 6.38 0.00 0.00 -
P/NAPS 0.82 0.76 0.62 0.54 0.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 29/09/10 29/09/09 25/09/08 27/09/07 13/10/06 29/09/05 -
Price 0.96 1.08 0.98 0.66 0.46 0.15 0.08 -
P/RPS 0.59 0.68 0.60 0.58 0.69 0.24 0.04 56.57%
P/EPS 8.51 28.53 -84.65 5.14 6.70 -1.00 0.88 45.93%
EY 11.75 3.51 -1.18 19.44 14.92 -100.18 113.48 -31.46%
DY 2.08 0.90 1.01 8.10 6.52 0.00 0.00 -
P/NAPS 0.66 0.76 0.65 0.41 0.44 0.00 0.00 -

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