[BJCORP] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 90.69%
YoY- -101.07%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 7,188,121 7,135,930 7,012,973 6,470,644 5,356,223 2,223,916 2,304,727 20.85%
PBT 631,004 1,007,692 672,096 439,296 916,363 596,548 -452,376 -
Tax -271,292 -277,184 -192,753 -218,358 -94,935 -26,348 -64,883 26.89%
NP 359,712 730,508 479,343 220,938 821,428 570,200 -517,259 -
-
NP to SH 56,962 429,621 199,650 -4,236 396,723 323,966 -553,905 -
-
Tax Rate 42.99% 27.51% 28.68% 49.71% 10.36% 4.42% - -
Total Cost 6,828,409 6,405,422 6,533,630 6,249,706 4,534,795 1,653,716 2,821,986 15.85%
-
Net Worth 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 43,573 87,436 42,503 38,875 162,992 228,259 - -
Div Payout % 76.50% 20.35% 21.29% 0.00% 41.08% 70.46% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 3,412,352 0 -
NOSH 4,207,500 4,415,192 4,392,944 3,940,596 3,769,285 3,269,476 3,799,285 1.71%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 5.00% 10.24% 6.84% 3.41% 15.34% 25.64% -22.44% -
ROE 1.08% 6.76% 3.27% -0.07% 6.58% 9.49% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 170.84 161.62 159.64 164.20 142.10 68.02 60.66 18.81%
EPS 1.35 9.73 4.54 -0.11 10.53 9.91 -14.58 -
DPS 1.04 2.00 0.97 0.99 4.32 6.98 0.00 -
NAPS 1.2505 1.4395 1.3887 1.4804 1.5989 1.0437 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,940,596
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 122.90 122.01 119.91 110.64 91.58 38.03 39.41 20.85%
EPS 0.97 7.35 3.41 -0.07 6.78 5.54 -9.47 -
DPS 0.75 1.50 0.73 0.66 2.79 3.90 0.00 -
NAPS 0.8996 1.0867 1.0431 0.9975 1.0305 0.5835 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.64 1.04 1.08 1.18 0.57 1.22 0.20 -
P/RPS 0.37 0.64 0.68 0.72 0.40 1.79 0.33 1.92%
P/EPS 47.27 10.69 23.76 -1,097.71 5.42 12.31 -1.37 -
EY 2.12 9.36 4.21 -0.09 18.47 8.12 -72.90 -
DY 1.62 1.92 0.90 0.84 7.59 5.72 0.00 -
P/NAPS 0.51 0.72 0.78 0.80 0.36 1.17 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 29/12/11 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 -
Price 0.56 0.95 1.11 1.21 0.57 1.48 0.26 -
P/RPS 0.33 0.59 0.70 0.74 0.40 2.18 0.43 -4.31%
P/EPS 41.36 9.76 24.42 -1,125.62 5.42 14.94 -1.78 -
EY 2.42 10.24 4.09 -0.09 18.47 6.70 -56.07 -
DY 1.85 2.11 0.87 0.82 7.59 4.72 0.00 -
P/NAPS 0.45 0.66 0.80 0.82 0.36 1.42 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