[BJCORP] YoY TTM Result on 31-Oct-2011 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -12.89%
YoY- 115.19%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 9,901,490 7,612,872 7,188,121 7,135,930 7,012,973 6,470,644 5,356,223 10.77%
PBT 687,696 693,598 631,004 1,007,692 672,096 439,296 916,363 -4.66%
Tax -413,950 -325,949 -271,292 -277,184 -192,753 -218,358 -94,935 27.80%
NP 273,746 367,649 359,712 730,508 479,343 220,938 821,428 -16.72%
-
NP to SH -73,121 105,887 56,962 429,621 199,650 -4,236 396,723 -
-
Tax Rate 60.19% 46.99% 42.99% 27.51% 28.68% 49.71% 10.36% -
Total Cost 9,627,744 7,245,223 6,828,409 6,405,422 6,533,630 6,249,706 4,534,795 13.36%
-
Net Worth 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 1.56%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 51,322 45,292 43,573 87,436 42,503 38,875 162,992 -17.51%
Div Payout % 0.00% 42.77% 76.50% 20.35% 21.29% 0.00% 41.08% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 6,614,142 5,776,176 5,261,478 6,355,669 6,100,481 5,833,659 6,026,710 1.56%
NOSH 4,890,670 4,483,912 4,207,500 4,415,192 4,392,944 3,940,596 3,769,285 4.43%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 2.76% 4.83% 5.00% 10.24% 6.84% 3.41% 15.34% -
ROE -1.11% 1.83% 1.08% 6.76% 3.27% -0.07% 6.58% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 202.46 169.78 170.84 161.62 159.64 164.20 142.10 6.07%
EPS -1.50 2.36 1.35 9.73 4.54 -0.11 10.53 -
DPS 1.05 1.01 1.04 2.00 0.97 0.99 4.32 -20.99%
NAPS 1.3524 1.2882 1.2505 1.4395 1.3887 1.4804 1.5989 -2.75%
Adjusted Per Share Value based on latest NOSH - 4,415,192
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 169.30 130.17 122.90 122.01 119.91 110.64 91.58 10.77%
EPS -1.25 1.81 0.97 7.35 3.41 -0.07 6.78 -
DPS 0.88 0.77 0.75 1.50 0.73 0.66 2.79 -17.48%
NAPS 1.1309 0.9876 0.8996 1.0867 1.0431 0.9975 1.0305 1.56%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.51 0.54 0.64 1.04 1.08 1.18 0.57 -
P/RPS 0.25 0.32 0.37 0.64 0.68 0.72 0.40 -7.53%
P/EPS -34.11 22.87 47.27 10.69 23.76 -1,097.71 5.42 -
EY -2.93 4.37 2.12 9.36 4.21 -0.09 18.47 -
DY 2.06 1.87 1.62 1.92 0.90 0.84 7.59 -19.52%
P/NAPS 0.38 0.42 0.51 0.72 0.78 0.80 0.36 0.90%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 30/12/13 27/12/12 29/12/11 30/12/10 23/12/09 23/12/08 -
Price 0.395 0.60 0.56 0.95 1.11 1.21 0.57 -
P/RPS 0.20 0.35 0.33 0.59 0.70 0.74 0.40 -10.90%
P/EPS -26.42 25.41 41.36 9.76 24.42 -1,125.62 5.42 -
EY -3.79 3.94 2.42 10.24 4.09 -0.09 18.47 -
DY 2.66 1.68 1.85 2.11 0.87 0.82 7.59 -16.02%
P/NAPS 0.29 0.47 0.45 0.66 0.80 0.82 0.36 -3.53%

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