Highlights

[BJASSET] QoQ TTM Result on 2010-04-30 [#0]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 14-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
30-Apr-2010
Profit Trend QoQ -     840.48%    YoY -     2,541.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Revenue 335,858 170,262 155,755 155,755 148,710 148,710 143,638 133.82%
  QoQ % 97.26% 9.31% 0.00% 4.74% 0.00% 3.53% -
  Horiz. % 233.82% 118.54% 108.44% 108.44% 103.53% 103.53% 100.00%
PBT 347,210 296,343 284,591 284,591 28,607 28,607 10,528 3,197.97%
  QoQ % 17.16% 4.13% 0.00% 894.83% 0.00% 171.72% -
  Horiz. % 3,297.97% 2,814.81% 2,703.18% 2,703.18% 271.72% 271.72% 100.00%
Tax -72,663 -66,894 -66,415 -66,415 -3,064 -3,064 -2,859 2,441.55%
  QoQ % -8.62% -0.72% 0.00% -2,067.59% 0.00% -7.17% -
  Horiz. % 2,541.55% 2,339.77% 2,323.02% 2,323.02% 107.17% 107.17% 100.00%
NP 274,547 229,449 218,176 218,176 25,543 25,543 7,669 3,479.96%
  QoQ % 19.65% 5.17% 0.00% 754.15% 0.00% 233.07% -
  Horiz. % 3,579.96% 2,991.90% 2,844.91% 2,844.91% 333.07% 333.07% 100.00%
NP to SH 269,601 227,188 216,179 216,179 22,986 22,986 5,268 5,017.71%
  QoQ % 18.67% 5.09% 0.00% 840.48% 0.00% 336.33% -
  Horiz. % 5,117.71% 4,312.60% 4,103.63% 4,103.63% 436.33% 436.33% 100.00%
Tax Rate 20.93 % 22.57 % 23.34 % 23.34 % 10.71 % 10.71 % 27.16 % -22.94%
  QoQ % -7.27% -3.30% 0.00% 117.93% 0.00% -60.57% -
  Horiz. % 77.06% 83.10% 85.94% 85.94% 39.43% 39.43% 100.00%
Total Cost 61,311 -59,187 -62,421 -62,421 123,167 123,167 135,969 -54.91%
  QoQ % 203.59% 5.18% 0.00% -150.68% 0.00% -9.42% -
  Horiz. % 45.09% -43.53% -45.91% -45.91% 90.58% 90.58% 100.00%
Net Worth 1,604,319 1,593,145 1,478,170 1,457,992 - 1,271,393 - -
  QoQ % 0.70% 7.78% 1.38% 0.00% 0.00% 0.00% -
  Horiz. % 126.19% 125.31% 116.26% 114.68% 0.00% 100.00% -
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Div 16,671 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 6.18 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Net Worth 1,604,319 1,593,145 1,478,170 1,457,992 - 1,271,393 - -
  QoQ % 0.70% 7.78% 1.38% 0.00% 0.00% 0.00% -
  Horiz. % 126.19% 125.31% 116.26% 114.68% 0.00% 100.00% -
NOSH 1,114,110 1,114,087 1,111,406 1,112,971 1,115,257 1,115,257 1,119,032 -0.44%
  QoQ % 0.00% 0.24% -0.14% -0.20% 0.00% -0.34% -
  Horiz. % 99.56% 99.56% 99.32% 99.46% 99.66% 99.66% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
NP Margin 81.74 % 134.76 % 140.08 % 140.08 % 17.18 % 17.18 % 5.34 % 1,430.71%
  QoQ % -39.34% -3.80% 0.00% 715.37% 0.00% 221.72% -
  Horiz. % 1,530.71% 2,523.60% 2,623.22% 2,623.22% 321.72% 321.72% 100.00%
ROE 16.80 % 14.26 % 14.62 % 14.83 % - % 1.81 % - % -
  QoQ % 17.81% -2.46% -1.42% 0.00% 0.00% 0.00% -
  Horiz. % 928.18% 787.85% 807.73% 819.34% 0.00% 100.00% -
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
RPS 30.15 15.28 14.01 13.99 13.33 13.33 12.84 134.81%
  QoQ % 97.32% 9.06% 0.14% 4.95% 0.00% 3.82% -
  Horiz. % 234.81% 119.00% 109.11% 108.96% 103.82% 103.82% 100.00%
EPS 24.20 20.39 19.45 19.42 2.06 2.06 0.47 5,048.94%
  QoQ % 18.69% 4.83% 0.15% 842.72% 0.00% 338.30% -
  Horiz. % 5,148.94% 4,338.30% 4,138.30% 4,131.92% 438.30% 438.30% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4400 1.4300 1.3300 1.3100 - 1.1400 - -
  QoQ % 0.70% 7.52% 1.53% 0.00% 0.00% 0.00% -
  Horiz. % 126.32% 125.44% 116.67% 114.91% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
RPS 13.13 6.66 6.09 6.09 5.81 5.81 5.61 134.05%
  QoQ % 97.15% 9.36% 0.00% 4.82% 0.00% 3.57% -
  Horiz. % 234.05% 118.72% 108.56% 108.56% 103.57% 103.57% 100.00%
EPS 10.54 8.88 8.45 8.45 0.90 0.90 0.21 4,919.05%
  QoQ % 18.69% 5.09% 0.00% 838.89% 0.00% 328.57% -
  Horiz. % 5,019.05% 4,228.57% 4,023.81% 4,023.81% 428.57% 428.57% 100.00%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6271 0.6227 0.5778 0.5699 - 0.4970 - -
  QoQ % 0.71% 7.77% 1.39% 0.00% 0.00% 0.00% -
  Horiz. % 126.18% 125.29% 116.26% 114.67% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 -
Price 0.7800 0.6200 0.5000 0.5800 0.5400 0.4900 0.4300 -
P/RPS 2.59 4.06 3.57 4.14 4.05 3.67 3.35 -22.69%
  QoQ % -36.21% 13.73% -13.77% 2.22% 10.35% 9.55% -
  Horiz. % 77.31% 121.19% 106.57% 123.58% 120.90% 109.55% 100.00%
P/EPS 3.22 3.04 2.57 2.99 26.20 23.77 91.34 -96.47%
  QoQ % 5.92% 18.29% -14.05% -88.59% 10.22% -73.98% -
  Horiz. % 3.53% 3.33% 2.81% 3.27% 28.68% 26.02% 100.00%
EY 31.02 32.89 38.90 33.49 3.82 4.21 1.09 2,745.87%
  QoQ % -5.69% -15.45% 16.15% 776.70% -9.26% 286.24% -
  Horiz. % 2,845.87% 3,017.43% 3,568.81% 3,072.48% 350.46% 386.24% 100.00%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.54 0.43 0.38 0.44 0.00 0.43 0.00 -
  QoQ % 25.58% 13.16% -13.64% 0.00% 0.00% 0.00% -
  Horiz. % 125.58% 100.00% 88.37% 102.33% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Date 22/02/11 - - - - - - -
Price 0.8000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/EPS 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
EY 30.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+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
Partners & Brokers