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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers