Highlights

[BJASSET] QoQ Cumulative 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 -     92.34%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 76,096 353,998 273,054 184,398 90,993 371,584 299,393 -61.91%
  QoQ % -78.50% 29.64% 48.08% 102.65% -75.51% 24.11% -
  Horiz. % 25.42% 118.24% 91.20% 61.59% 30.39% 124.11% 100.00%
PBT 33,160 365,956 99,394 65,564 34,490 314,912 295,119 -78.57%
  QoQ % -90.94% 268.19% 51.60% 90.10% -89.05% 6.71% -
  Horiz. % 11.24% 124.00% 33.68% 22.22% 11.69% 106.71% 100.00%
Tax -1,337 -72,827 -5,288 -3,296 -2,186 -73,933 -69,274 -93.81%
  QoQ % 98.16% -1,277.21% -60.44% -50.78% 97.04% -6.73% -
  Horiz. % 1.93% 105.13% 7.63% 4.76% 3.16% 106.73% 100.00%
NP 31,823 293,129 94,106 62,268 32,304 240,979 225,845 -74.86%
  QoQ % -89.14% 211.49% 51.13% 92.76% -86.59% 6.70% -
  Horiz. % 14.09% 129.79% 41.67% 27.57% 14.30% 106.70% 100.00%
NP to SH 30,765 288,016 89,974 58,713 30,526 235,673 221,447 -75.11%
  QoQ % -89.32% 220.11% 53.24% 92.34% -87.05% 6.42% -
  Horiz. % 13.89% 130.06% 40.63% 26.51% 13.78% 106.42% 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 44,273 60,869 178,948 122,130 58,689 130,605 73,548 -30.07%
  QoQ % -27.27% -65.99% 46.52% 108.10% -55.06% 77.58% -
  Horiz. % 60.20% 82.76% 243.31% 166.05% 79.80% 177.58% 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 1,112,799 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 1.69 % 15.68 % 5.50 % 3.67 % 1.92 % 15.92 % 15.19 % -78.72%
  QoQ % -89.22% 185.09% 49.86% 91.15% -87.94% 4.81% -
  Horiz. % 11.13% 103.23% 36.21% 24.16% 12.64% 104.81% 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 6.83 31.81 24.52 16.58 8.17 33.38 26.90 -61.94%
  QoQ % -78.53% 29.73% 47.89% 102.94% -75.52% 24.09% -
  Horiz. % 25.39% 118.25% 91.15% 61.64% 30.37% 124.09% 100.00%
EPS 2.76 25.88 8.08 5.28 2.74 21.17 19.90 -75.14%
  QoQ % -89.34% 220.30% 53.03% 92.70% -87.06% 6.38% -
  Horiz. % 13.87% 130.05% 40.60% 26.53% 13.77% 106.38% 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 2.97 13.84 10.67 7.21 3.56 14.52 11.70 -61.94%
  QoQ % -78.54% 29.71% 47.99% 102.53% -75.48% 24.10% -
  Horiz. % 25.38% 118.29% 91.20% 61.62% 30.43% 124.10% 100.00%
EPS 1.20 11.26 3.52 2.30 1.19 9.21 8.66 -75.16%
  QoQ % -89.34% 219.89% 53.04% 93.28% -87.08% 6.35% -
  Horiz. % 13.86% 130.02% 40.65% 26.56% 13.74% 106.35% 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 11.43 3.30 3.38 4.70 7.59 1.50 2.16 223.49%
  QoQ % 246.36% -2.37% -28.09% -38.08% 406.00% -30.56% -
  Horiz. % 529.17% 152.78% 156.48% 217.59% 351.39% 69.44% 100.00%
P/EPS 28.26 4.06 10.27 14.77 22.63 2.36 2.91 396.21%
  QoQ % 596.06% -60.47% -30.47% -34.73% 858.90% -18.90% -
  Horiz. % 971.13% 139.52% 352.92% 507.56% 777.66% 81.10% 100.00%
EY 3.54 24.65 9.73 6.77 4.42 42.34 34.31 -79.82%
  QoQ % -85.64% 153.34% 43.72% 53.17% -89.56% 23.40% -
  Horiz. % 10.32% 71.84% 28.36% 19.73% 12.88% 123.40% 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 12.60 2.55 4.57 4.82 9.43 1.86 1.75 301.89%
  QoQ % 394.12% -44.20% -5.19% -48.89% 406.99% 6.29% -
  Horiz. % 720.00% 145.71% 261.14% 275.43% 538.86% 106.29% 100.00%
P/EPS 31.16 3.13 13.86 15.15 28.10 2.93 2.36 516.13%
  QoQ % 895.53% -77.42% -8.51% -46.09% 859.04% 24.15% -
  Horiz. % 1,320.34% 132.63% 587.29% 641.95% 1,190.68% 124.15% 100.00%
EY 3.21 31.95 7.21 6.60 3.56 34.15 42.34 -83.76%
  QoQ % -89.95% 343.13% 9.24% 85.39% -89.58% -19.34% -
  Horiz. % 7.58% 75.46% 17.03% 15.59% 8.41% 80.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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