Highlights

[BJASSET] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -3.83%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Revenue 304,384 353,998 364,072 368,796 363,972 371,584 326,610 -4.84%
  QoQ % -14.02% -2.77% -1.28% 1.33% -2.05% 13.77% -
  Horiz. % 93.19% 108.39% 111.47% 112.92% 111.44% 113.77% 100.00%
PBT 132,640 365,956 132,525 131,128 137,960 314,912 321,948 -46.46%
  QoQ % -63.76% 176.14% 1.07% -4.95% -56.19% -2.19% -
  Horiz. % 41.20% 113.67% 41.16% 40.73% 42.85% 97.81% 100.00%
Tax -5,348 -72,827 -7,050 -6,592 -8,744 -73,933 -75,571 -84.53%
  QoQ % 92.66% -932.91% -6.96% 24.61% 88.17% 2.17% -
  Horiz. % 7.08% 96.37% 9.33% 8.72% 11.57% 97.83% 100.00%
NP 127,292 293,129 125,474 124,536 129,216 240,979 246,376 -37.21%
  QoQ % -56.57% 133.62% 0.75% -3.62% -46.38% -2.19% -
  Horiz. % 51.67% 118.98% 50.93% 50.55% 52.45% 97.81% 100.00%
NP to SH 123,060 288,016 119,965 117,426 122,104 235,673 241,578 -37.83%
  QoQ % -57.27% 140.08% 2.16% -3.83% -48.19% -2.44% -
  Horiz. % 50.94% 119.22% 49.66% 48.61% 50.54% 97.56% 100.00%
Tax Rate 4.03 % 19.90 % 5.32 % 5.03 % 6.34 % 23.48 % 23.47 % -71.11%
  QoQ % -79.75% 274.06% 5.77% -20.66% -73.00% 0.04% -
  Horiz. % 17.17% 84.79% 22.67% 21.43% 27.01% 100.04% 100.00%
Total Cost 177,092 60,869 238,597 244,260 234,756 130,605 80,234 74.70%
  QoQ % 190.94% -74.49% -2.32% 4.05% 79.75% 62.78% -
  Horiz. % 220.72% 75.86% 297.38% 304.43% 292.59% 162.78% 100.00%
Net Worth 1,816,918 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 16.79%
  QoQ % -1.05% 12.18% 2.23% 0.51% 7.60% 1.57% -
  Horiz. % 124.64% 125.96% 112.29% 109.84% 109.29% 101.57% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Div - 33,386 - - - 16,698 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 163.47% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Net Worth 1,816,918 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 16.79%
  QoQ % -1.05% 12.18% 2.23% 0.51% 7.60% 1.57% -
  Horiz. % 124.64% 125.96% 112.29% 109.84% 109.29% 101.57% 100.00%
NOSH 1,114,673 1,112,890 1,113,539 1,111,988 1,114,087 1,113,240 1,112,798 0.12%
  QoQ % 0.16% -0.06% 0.14% -0.19% 0.08% 0.04% -
  Horiz. % 100.17% 100.01% 100.07% 99.93% 100.12% 100.04% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
NP Margin 41.82 % 82.81 % 34.46 % 33.77 % 35.50 % 64.85 % 75.43 % -34.01%
  QoQ % -49.50% 140.31% 2.04% -4.87% -45.26% -14.03% -
  Horiz. % 55.44% 109.78% 45.68% 44.77% 47.06% 85.97% 100.00%
ROE 6.77 % 15.68 % 7.33 % 7.33 % 7.66 % 15.92 % 16.57 % -46.78%
  QoQ % -56.82% 113.92% 0.00% -4.31% -51.88% -3.92% -
  Horiz. % 40.86% 94.63% 44.24% 44.24% 46.23% 96.08% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 27.31 31.81 32.70 33.17 32.67 33.38 29.35 -4.95%
  QoQ % -14.15% -2.72% -1.42% 1.53% -2.13% 13.73% -
  Horiz. % 93.05% 108.38% 111.41% 113.02% 111.31% 113.73% 100.00%
EPS 11.04 25.88 10.77 10.56 10.96 21.17 21.71 -37.91%
  QoQ % -57.34% 140.30% 1.99% -3.65% -48.23% -2.49% -
  Horiz. % 50.85% 119.21% 49.61% 48.64% 50.48% 97.51% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6300 1.6500 1.4700 1.4400 1.4300 1.3300 1.3100 16.65%
  QoQ % -1.21% 12.24% 2.08% 0.70% 7.52% 1.53% -
  Horiz. % 124.43% 125.95% 112.21% 109.92% 109.16% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 11.90 13.84 14.23 14.42 14.23 14.52 12.77 -4.85%
  QoQ % -14.02% -2.74% -1.32% 1.34% -2.00% 13.70% -
  Horiz. % 93.19% 108.38% 111.43% 112.92% 111.43% 113.70% 100.00%
EPS 4.81 11.26 4.69 4.59 4.77 9.21 9.44 -37.82%
  QoQ % -57.28% 140.09% 2.18% -3.77% -48.21% -2.44% -
  Horiz. % 50.95% 119.28% 49.68% 48.62% 50.53% 97.56% 100.00%
DPS 0.00 1.31 0.00 0.00 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 201.54% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7102 0.7178 0.6398 0.6259 0.6227 0.5788 0.5698 16.79%
  QoQ % -1.06% 12.19% 2.22% 0.51% 7.58% 1.58% -
  Horiz. % 124.64% 125.97% 112.29% 109.85% 109.28% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 -
Price 0.7800 1.0500 0.8300 0.7800 0.6200 0.5000 0.5800 -
P/RPS 2.86 3.30 2.54 2.35 1.90 1.50 1.98 29.58%
  QoQ % -13.33% 29.92% 8.09% 23.68% 26.67% -24.24% -
  Horiz. % 144.44% 166.67% 128.28% 118.69% 95.96% 75.76% 100.00%
P/EPS 7.07 4.06 7.70 7.39 5.66 2.36 2.67 98.61%
  QoQ % 74.14% -47.27% 4.19% 30.57% 139.83% -11.61% -
  Horiz. % 264.79% 152.06% 288.39% 276.78% 211.99% 88.39% 100.00%
EY 14.15 24.65 12.98 13.54 17.68 42.34 37.43 -49.61%
  QoQ % -42.60% 89.91% -4.14% -23.42% -58.24% 13.12% -
  Horiz. % 37.80% 65.86% 34.68% 36.17% 47.23% 113.12% 100.00%
DY 0.00 2.86 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.64 0.56 0.54 0.43 0.38 0.44 6.32%
  QoQ % -25.00% 14.29% 3.70% 25.58% 13.16% -13.64% -
  Horiz. % 109.09% 145.45% 127.27% 122.73% 97.73% 86.36% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 22/11/11 09/08/11 19/05/11 22/02/11 15/11/10 25/08/10 14/06/10 -
Price 0.8600 0.8100 1.1200 0.8000 0.7700 0.6200 0.4700 -
P/RPS 3.15 2.55 3.43 2.41 2.36 1.86 1.60 61.17%
  QoQ % 23.53% -25.66% 42.32% 2.12% 26.88% 16.25% -
  Horiz. % 196.88% 159.38% 214.38% 150.62% 147.50% 116.25% 100.00%
P/EPS 7.79 3.13 10.40 7.58 7.03 2.93 2.16 146.91%
  QoQ % 148.88% -69.90% 37.20% 7.82% 139.93% 35.65% -
  Horiz. % 360.65% 144.91% 481.48% 350.93% 325.46% 135.65% 100.00%
EY 12.84 31.95 9.62 13.20 14.23 34.15 46.19 -59.43%
  QoQ % -59.81% 232.12% -27.12% -7.24% -58.33% -26.07% -
  Horiz. % 27.80% 69.17% 20.83% 28.58% 30.81% 73.93% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 2.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.89% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.49 0.76 0.56 0.54 0.47 0.36 31.33%
  QoQ % 8.16% -35.53% 35.71% 3.70% 14.89% 30.56% -
  Horiz. % 147.22% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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