Highlights

[BJASSET] QoQ Annualized Quarter Result on 2011-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     2.16%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 322,028 304,384 353,998 364,072 368,796 363,972 371,584 -9.08%
  QoQ % 5.80% -14.02% -2.77% -1.28% 1.33% -2.05% -
  Horiz. % 86.66% 81.92% 95.27% 97.98% 99.25% 97.95% 100.00%
PBT 117,512 132,640 365,956 132,525 131,128 137,960 314,912 -48.08%
  QoQ % -11.41% -63.76% 176.14% 1.07% -4.95% -56.19% -
  Horiz. % 37.32% 42.12% 116.21% 42.08% 41.64% 43.81% 100.00%
Tax -5,788 -5,348 -72,827 -7,050 -6,592 -8,744 -73,933 -81.61%
  QoQ % -8.23% 92.66% -932.91% -6.96% 24.61% 88.17% -
  Horiz. % 7.83% 7.23% 98.50% 9.54% 8.92% 11.83% 100.00%
NP 111,724 127,292 293,129 125,474 124,536 129,216 240,979 -40.01%
  QoQ % -12.23% -56.57% 133.62% 0.75% -3.62% -46.38% -
  Horiz. % 46.36% 52.82% 121.64% 52.07% 51.68% 53.62% 100.00%
NP to SH 107,232 123,060 288,016 119,965 117,426 122,104 235,673 -40.76%
  QoQ % -12.86% -57.27% 140.08% 2.16% -3.83% -48.19% -
  Horiz. % 45.50% 52.22% 122.21% 50.90% 49.83% 51.81% 100.00%
Tax Rate 4.93 % 4.03 % 19.90 % 5.32 % 5.03 % 6.34 % 23.48 % -64.57%
  QoQ % 22.33% -79.75% 274.06% 5.77% -20.66% -73.00% -
  Horiz. % 21.00% 17.16% 84.75% 22.66% 21.42% 27.00% 100.00%
Total Cost 210,304 177,092 60,869 238,597 244,260 234,756 130,605 37.26%
  QoQ % 18.75% 190.94% -74.49% -2.32% 4.05% 79.75% -
  Horiz. % 161.02% 135.59% 46.61% 182.69% 187.02% 179.75% 100.00%
Net Worth 1,824,278 1,816,918 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 14.89%
  QoQ % 0.41% -1.05% 12.18% 2.23% 0.51% 7.60% -
  Horiz. % 123.21% 122.71% 124.02% 110.56% 108.15% 107.60% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 33,386 - - - 16,698 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 163.47% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,824,278 1,816,918 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 14.89%
  QoQ % 0.41% -1.05% 12.18% 2.23% 0.51% 7.60% -
  Horiz. % 123.21% 122.71% 124.02% 110.56% 108.15% 107.60% 100.00%
NOSH 1,112,365 1,114,673 1,112,890 1,113,539 1,111,988 1,114,087 1,113,240 -0.05%
  QoQ % -0.21% 0.16% -0.06% 0.14% -0.19% 0.08% -
  Horiz. % 99.92% 100.13% 99.97% 100.03% 99.89% 100.08% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 34.69 % 41.82 % 82.81 % 34.46 % 33.77 % 35.50 % 64.85 % -34.03%
  QoQ % -17.05% -49.50% 140.31% 2.04% -4.87% -45.26% -
  Horiz. % 53.49% 64.49% 127.69% 53.14% 52.07% 54.74% 100.00%
ROE 5.88 % 6.77 % 15.68 % 7.33 % 7.33 % 7.66 % 15.92 % -48.43%
  QoQ % -13.15% -56.82% 113.92% 0.00% -4.31% -51.88% -
  Horiz. % 36.93% 42.53% 98.49% 46.04% 46.04% 48.12% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.95 27.31 31.81 32.70 33.17 32.67 33.38 -9.03%
  QoQ % 6.01% -14.15% -2.72% -1.42% 1.53% -2.13% -
  Horiz. % 86.73% 81.82% 95.30% 97.96% 99.37% 97.87% 100.00%
EPS 9.64 11.04 25.88 10.77 10.56 10.96 21.17 -40.73%
  QoQ % -12.68% -57.34% 140.30% 1.99% -3.65% -48.23% -
  Horiz. % 45.54% 52.15% 122.25% 50.87% 49.88% 51.77% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6400 1.6300 1.6500 1.4700 1.4400 1.4300 1.3300 14.95%
  QoQ % 0.61% -1.21% 12.24% 2.08% 0.70% 7.52% -
  Horiz. % 123.31% 122.56% 124.06% 110.53% 108.27% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.59 11.90 13.84 14.23 14.42 14.23 14.52 -9.05%
  QoQ % 5.80% -14.02% -2.74% -1.32% 1.34% -2.00% -
  Horiz. % 86.71% 81.96% 95.32% 98.00% 99.31% 98.00% 100.00%
EPS 4.19 4.81 11.26 4.69 4.59 4.77 9.21 -40.76%
  QoQ % -12.89% -57.28% 140.09% 2.18% -3.77% -48.21% -
  Horiz. % 45.49% 52.23% 122.26% 50.92% 49.84% 51.79% 100.00%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 201.54% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7131 0.7102 0.7178 0.6398 0.6259 0.6227 0.5788 14.88%
  QoQ % 0.41% -1.06% 12.19% 2.22% 0.51% 7.58% -
  Horiz. % 123.20% 122.70% 124.02% 110.54% 108.14% 107.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8300 0.7800 1.0500 0.8300 0.7800 0.6200 0.5000 -
P/RPS 2.87 2.86 3.30 2.54 2.35 1.90 1.50 53.94%
  QoQ % 0.35% -13.33% 29.92% 8.09% 23.68% 26.67% -
  Horiz. % 191.33% 190.67% 220.00% 169.33% 156.67% 126.67% 100.00%
P/EPS 8.61 7.07 4.06 7.70 7.39 5.66 2.36 136.43%
  QoQ % 21.78% 74.14% -47.27% 4.19% 30.57% 139.83% -
  Horiz. % 364.83% 299.58% 172.03% 326.27% 313.14% 239.83% 100.00%
EY 11.61 14.15 24.65 12.98 13.54 17.68 42.34 -57.69%
  QoQ % -17.95% -42.60% 89.91% -4.14% -23.42% -58.24% -
  Horiz. % 27.42% 33.42% 58.22% 30.66% 31.98% 41.76% 100.00%
DY 0.00 0.00 2.86 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.48 0.64 0.56 0.54 0.43 0.38 21.61%
  QoQ % 6.25% -25.00% 14.29% 3.70% 25.58% 13.16% -
  Horiz. % 134.21% 126.32% 168.42% 147.37% 142.11% 113.16% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 22/11/11 09/08/11 19/05/11 22/02/11 15/11/10 25/08/10 -
Price 0.8700 0.8600 0.8100 1.1200 0.8000 0.7700 0.6200 -
P/RPS 3.01 3.15 2.55 3.43 2.41 2.36 1.86 37.72%
  QoQ % -4.44% 23.53% -25.66% 42.32% 2.12% 26.88% -
  Horiz. % 161.83% 169.35% 137.10% 184.41% 129.57% 126.88% 100.00%
P/EPS 9.02 7.79 3.13 10.40 7.58 7.03 2.93 111.19%
  QoQ % 15.79% 148.88% -69.90% 37.20% 7.82% 139.93% -
  Horiz. % 307.85% 265.87% 106.83% 354.95% 258.70% 239.93% 100.00%
EY 11.08 12.84 31.95 9.62 13.20 14.23 34.15 -52.69%
  QoQ % -13.71% -59.81% 232.12% -27.12% -7.24% -58.33% -
  Horiz. % 32.45% 37.60% 93.56% 28.17% 38.65% 41.67% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 152.89% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.53 0.49 0.76 0.56 0.54 0.47 8.32%
  QoQ % 0.00% 8.16% -35.53% 35.71% 3.70% 14.89% -
  Horiz. % 112.77% 112.77% 104.26% 161.70% 119.15% 114.89% 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
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers