Highlights

[BJASSET] QoQ Cumulative 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 -     -87.05%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 353,998 273,054 184,398 90,993 371,584 299,393 0 -
  QoQ % 29.64% 48.08% 102.65% -75.51% 24.11% 0.00% -
  Horiz. % 118.24% 91.20% 61.59% 30.39% 124.11% 100.00% -
PBT 365,956 99,394 65,564 34,490 314,912 295,119 0 -
  QoQ % 268.19% 51.60% 90.10% -89.05% 6.71% 0.00% -
  Horiz. % 124.00% 33.68% 22.22% 11.69% 106.71% 100.00% -
Tax -72,827 -5,288 -3,296 -2,186 -73,933 -69,274 0 -
  QoQ % -1,277.21% -60.44% -50.78% 97.04% -6.73% 0.00% -
  Horiz. % 105.13% 7.63% 4.76% 3.16% 106.73% 100.00% -
NP 293,129 94,106 62,268 32,304 240,979 225,845 0 -
  QoQ % 211.49% 51.13% 92.76% -86.59% 6.70% 0.00% -
  Horiz. % 129.79% 41.67% 27.57% 14.30% 106.70% 100.00% -
NP to SH 288,016 89,974 58,713 30,526 235,673 221,447 0 -
  QoQ % 220.11% 53.24% 92.34% -87.05% 6.42% 0.00% -
  Horiz. % 130.06% 40.63% 26.51% 13.78% 106.42% 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 60,869 178,948 122,130 58,689 130,605 73,548 0 -
  QoQ % -65.99% 46.52% 108.10% -55.06% 77.58% 0.00% -
  Horiz. % 82.76% 243.31% 166.05% 79.80% 177.58% 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 1,112,799 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 % 5.50 % 3.67 % 1.92 % 15.92 % 15.19 % - % -
  QoQ % 185.09% 49.86% 91.15% -87.94% 4.81% 0.00% -
  Horiz. % 103.23% 36.21% 24.16% 12.64% 104.81% 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 24.52 16.58 8.17 33.38 26.90 - -
  QoQ % 29.73% 47.89% 102.94% -75.52% 24.09% 0.00% -
  Horiz. % 118.25% 91.15% 61.64% 30.37% 124.09% 100.00% -
EPS 25.88 8.08 5.28 2.74 21.17 19.90 0.00 -
  QoQ % 220.30% 53.03% 92.70% -87.06% 6.38% 0.00% -
  Horiz. % 130.05% 40.60% 26.53% 13.77% 106.38% 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 10.67 7.21 3.56 14.52 11.70 - -
  QoQ % 29.71% 47.99% 102.53% -75.48% 24.10% 0.00% -
  Horiz. % 118.29% 91.20% 61.62% 30.43% 124.10% 100.00% -
EPS 11.26 3.52 2.30 1.19 9.21 8.66 0.00 -
  QoQ % 219.89% 53.04% 93.28% -87.08% 6.35% 0.00% -
  Horiz. % 130.02% 40.65% 26.56% 13.74% 106.35% 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 3.38 4.70 7.59 1.50 2.16 0.00 -
  QoQ % -2.37% -28.09% -38.08% 406.00% -30.56% 0.00% -
  Horiz. % 152.78% 156.48% 217.59% 351.39% 69.44% 100.00% -
P/EPS 4.06 10.27 14.77 22.63 2.36 2.91 0.00 -
  QoQ % -60.47% -30.47% -34.73% 858.90% -18.90% 0.00% -
  Horiz. % 139.52% 352.92% 507.56% 777.66% 81.10% 100.00% -
EY 24.65 9.73 6.77 4.42 42.34 34.31 0.00 -
  QoQ % 153.34% 43.72% 53.17% -89.56% 23.40% 0.00% -
  Horiz. % 71.84% 28.36% 19.73% 12.88% 123.40% 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 4.57 4.82 9.43 1.86 1.75 0.00 -
  QoQ % -44.20% -5.19% -48.89% 406.99% 6.29% 0.00% -
  Horiz. % 145.71% 261.14% 275.43% 538.86% 106.29% 100.00% -
P/EPS 3.13 13.86 15.15 28.10 2.93 2.36 0.00 -
  QoQ % -77.42% -8.51% -46.09% 859.04% 24.15% 0.00% -
  Horiz. % 132.63% 587.29% 641.95% 1,190.68% 124.15% 100.00% -
EY 31.95 7.21 6.60 3.56 34.15 42.34 0.00 -
  QoQ % 343.13% 9.24% 85.39% -89.58% -19.34% 0.00% -
  Horiz. % 75.46% 17.03% 15.59% 8.41% 80.66% 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
 
 

134  397  431  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.430.00 
 VELESTO 0.16-0.005 
 ARMADA 0.16-0.005 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.225-0.025 
 BORNOIL 0.020.00 
 AIRASIA 0.825+0.02 

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

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers