Highlights

[BJASSET] QoQ Annualized Quarter Result on 2010-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -48.19%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
Revenue 353,998 364,072 368,796 363,972 371,584 326,610 0 -
  QoQ % -2.77% -1.28% 1.33% -2.05% 13.77% 0.00% -
  Horiz. % 108.39% 111.47% 112.92% 111.44% 113.77% 100.00% -
PBT 365,956 132,525 131,128 137,960 314,912 321,948 0 -
  QoQ % 176.14% 1.07% -4.95% -56.19% -2.19% 0.00% -
  Horiz. % 113.67% 41.16% 40.73% 42.85% 97.81% 100.00% -
Tax -72,827 -7,050 -6,592 -8,744 -73,933 -75,571 0 -
  QoQ % -932.91% -6.96% 24.61% 88.17% 2.17% 0.00% -
  Horiz. % 96.37% 9.33% 8.72% 11.57% 97.83% 100.00% -
NP 293,129 125,474 124,536 129,216 240,979 246,376 0 -
  QoQ % 133.62% 0.75% -3.62% -46.38% -2.19% 0.00% -
  Horiz. % 118.98% 50.93% 50.55% 52.45% 97.81% 100.00% -
NP to SH 288,016 119,965 117,426 122,104 235,673 241,578 0 -
  QoQ % 140.08% 2.16% -3.83% -48.19% -2.44% 0.00% -
  Horiz. % 119.22% 49.66% 48.61% 50.54% 97.56% 100.00% -
Tax Rate 19.90 % 5.32 % 5.03 % 6.34 % 23.48 % 23.47 % - % -
  QoQ % 274.06% 5.77% -20.66% -73.00% 0.04% 0.00% -
  Horiz. % 84.79% 22.67% 21.43% 27.01% 100.04% 100.00% -
Total Cost 60,869 238,597 244,260 234,756 130,605 80,234 0 -
  QoQ % -74.49% -2.32% 4.05% 79.75% 62.78% 0.00% -
  Horiz. % 75.86% 297.38% 304.43% 292.59% 162.78% 100.00% -
Net Worth 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 - -
  QoQ % 12.18% 2.23% 0.51% 7.60% 1.57% 0.00% -
  Horiz. % 125.96% 112.29% 109.84% 109.29% 101.57% 100.00% -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
Div 33,386 - - - 16,698 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.94% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 11.59 % - % - % - % 7.09 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
Net Worth 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 - -
  QoQ % 12.18% 2.23% 0.51% 7.60% 1.57% 0.00% -
  Horiz. % 125.96% 112.29% 109.84% 109.29% 101.57% 100.00% -
NOSH 1,112,890 1,113,539 1,111,988 1,114,087 1,113,240 1,112,798 1,111,434 0.10%
  QoQ % -0.06% 0.14% -0.19% 0.08% 0.04% 0.12% -
  Horiz. % 100.13% 100.19% 100.05% 100.24% 100.16% 100.12% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
NP Margin 82.81 % 34.46 % 33.77 % 35.50 % 64.85 % 75.43 % - % -
  QoQ % 140.31% 2.04% -4.87% -45.26% -14.03% 0.00% -
  Horiz. % 109.78% 45.68% 44.77% 47.06% 85.97% 100.00% -
ROE 15.68 % 7.33 % 7.33 % 7.66 % 15.92 % 16.57 % - % -
  QoQ % 113.92% 0.00% -4.31% -51.88% -3.92% 0.00% -
  Horiz. % 94.63% 44.24% 44.24% 46.23% 96.08% 100.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
RPS 31.81 32.70 33.17 32.67 33.38 29.35 - -
  QoQ % -2.72% -1.42% 1.53% -2.13% 13.73% 0.00% -
  Horiz. % 108.38% 111.41% 113.02% 111.31% 113.73% 100.00% -
EPS 25.88 10.77 10.56 10.96 21.17 21.71 0.00 -
  QoQ % 140.30% 1.99% -3.65% -48.23% -2.49% 0.00% -
  Horiz. % 119.21% 49.61% 48.64% 50.48% 97.51% 100.00% -
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6500 1.4700 1.4400 1.4300 1.3300 1.3100 - -
  QoQ % 12.24% 2.08% 0.70% 7.52% 1.53% 0.00% -
  Horiz. % 125.95% 112.21% 109.92% 109.16% 101.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
RPS 13.84 14.23 14.42 14.23 14.52 12.77 - -
  QoQ % -2.74% -1.32% 1.34% -2.00% 13.70% 0.00% -
  Horiz. % 108.38% 111.43% 112.92% 111.43% 113.70% 100.00% -
EPS 11.26 4.69 4.59 4.77 9.21 9.44 0.00 -
  QoQ % 140.09% 2.18% -3.77% -48.21% -2.44% 0.00% -
  Horiz. % 119.28% 49.68% 48.62% 50.53% 97.56% 100.00% -
DPS 1.31 0.00 0.00 0.00 0.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.54% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7178 0.6398 0.6259 0.6227 0.5788 0.5698 - -
  QoQ % 12.19% 2.22% 0.51% 7.58% 1.58% 0.00% -
  Horiz. % 125.97% 112.29% 109.85% 109.28% 101.58% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 31/03/10 -
Price 1.0500 0.8300 0.7800 0.6200 0.5000 0.5800 0.5400 -
P/RPS 3.30 2.54 2.35 1.90 1.50 1.98 0.00 -
  QoQ % 29.92% 8.09% 23.68% 26.67% -24.24% 0.00% -
  Horiz. % 166.67% 128.28% 118.69% 95.96% 75.76% 100.00% -
P/EPS 4.06 7.70 7.39 5.66 2.36 2.67 0.00 -
  QoQ % -47.27% 4.19% 30.57% 139.83% -11.61% 0.00% -
  Horiz. % 152.06% 288.39% 276.78% 211.99% 88.39% 100.00% -
EY 24.65 12.98 13.54 17.68 42.34 37.43 0.00 -
  QoQ % 89.91% -4.14% -23.42% -58.24% 13.12% 0.00% -
  Horiz. % 65.86% 34.68% 36.17% 47.23% 113.12% 100.00% -
DY 2.86 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.33% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.56 0.54 0.43 0.38 0.44 0.00 -
  QoQ % 14.29% 3.70% 25.58% 13.16% -13.64% 0.00% -
  Horiz. % 145.45% 127.27% 122.73% 97.73% 86.36% 100.00% -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
Date 09/08/11 19/05/11 22/02/11 15/11/10 25/08/10 14/06/10 - -
Price 0.8100 1.1200 0.8000 0.7700 0.6200 0.4700 0.0000 -
P/RPS 2.55 3.43 2.41 2.36 1.86 1.60 0.00 -
  QoQ % -25.66% 42.32% 2.12% 26.88% 16.25% 0.00% -
  Horiz. % 159.38% 214.38% 150.62% 147.50% 116.25% 100.00% -
P/EPS 3.13 10.40 7.58 7.03 2.93 2.16 0.00 -
  QoQ % -69.90% 37.20% 7.82% 139.93% 35.65% 0.00% -
  Horiz. % 144.91% 481.48% 350.93% 325.46% 135.65% 100.00% -
EY 31.95 9.62 13.20 14.23 34.15 46.19 0.00 -
  QoQ % 232.12% -27.12% -7.24% -58.33% -26.07% 0.00% -
  Horiz. % 69.17% 20.83% 28.58% 30.81% 73.93% 100.00% -
DY 3.70 0.00 0.00 0.00 2.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.89% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.49 0.76 0.56 0.54 0.47 0.36 0.00 -
  QoQ % -35.53% 35.71% 3.70% 14.89% 30.56% 0.00% -
  Horiz. % 136.11% 211.11% 155.56% 150.00% 130.56% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS