Highlights

[BJASSET] QoQ TTM 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 -     5.09%    YoY -     50,162.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 CAGR
Revenue 353,998 345,245 335,858 170,262 155,755 155,755 148,710 100.21%
  QoQ % 2.54% 2.79% 97.26% 9.31% 0.00% 4.74% -
  Horiz. % 238.05% 232.16% 225.85% 114.49% 104.74% 104.74% 100.00%
PBT 365,956 119,187 347,210 296,343 284,591 284,591 28,607 669.22%
  QoQ % 207.04% -65.67% 17.16% 4.13% 0.00% 894.83% -
  Horiz. % 1,279.25% 416.64% 1,213.72% 1,035.91% 994.83% 994.83% 100.00%
Tax -72,827 -9,947 -72,663 -66,894 -66,415 -66,415 -3,064 1,163.01%
  QoQ % -632.15% 86.31% -8.62% -0.72% 0.00% -2,067.59% -
  Horiz. % 2,376.86% 324.64% 2,371.51% 2,183.22% 2,167.59% 2,167.59% 100.00%
NP 293,129 109,240 274,547 229,449 218,176 218,176 25,543 605.17%
  QoQ % 168.33% -60.21% 19.65% 5.17% 0.00% 754.15% -
  Horiz. % 1,147.59% 427.67% 1,074.84% 898.29% 854.15% 854.15% 100.00%
NP to SH 288,016 104,200 269,601 227,188 216,179 216,179 22,986 656.56%
  QoQ % 176.41% -61.35% 18.67% 5.09% 0.00% 840.48% -
  Horiz. % 1,253.01% 453.32% 1,172.89% 988.38% 940.48% 940.48% 100.00%
Tax Rate 19.90 % 8.35 % 20.93 % 22.57 % 23.34 % 23.34 % 10.71 % 64.20%
  QoQ % 138.32% -60.11% -7.27% -3.30% 0.00% 117.93% -
  Horiz. % 185.81% 77.96% 195.42% 210.74% 217.93% 217.93% 100.00%
Total Cost 60,869 236,005 61,311 -59,187 -62,421 -62,421 123,167 -43.12%
  QoQ % -74.21% 284.93% 203.59% 5.18% 0.00% -150.68% -
  Horiz. % 49.42% 191.61% 49.78% -48.05% -50.68% -50.68% 100.00%
Net Worth 1,836,814 1,635,361 1,604,319 1,593,145 1,478,170 1,457,992 - -
  QoQ % 12.32% 1.93% 0.70% 7.78% 1.38% 0.00% -
  Horiz. % 125.98% 112.17% 110.04% 109.27% 101.38% 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 33,396 16,671 16,671 0 0 0 0 -
  QoQ % 100.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.33% 100.00% 100.00% - - - -
Div Payout % 11.60 % 16.00 % 6.18 % - % - % - % - % -
  QoQ % -27.50% 158.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.70% 258.90% 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 1,836,814 1,635,361 1,604,319 1,593,145 1,478,170 1,457,992 - -
  QoQ % 12.32% 1.93% 0.70% 7.78% 1.38% 0.00% -
  Horiz. % 125.98% 112.17% 110.04% 109.27% 101.38% 100.00% -
NOSH 1,113,220 1,112,491 1,114,110 1,114,087 1,111,406 1,112,971 1,115,257 -0.15%
  QoQ % 0.07% -0.15% 0.00% 0.24% -0.14% -0.20% -
  Horiz. % 99.82% 99.75% 99.90% 99.90% 99.65% 99.80% 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 % 31.64 % 81.74 % 134.76 % 140.08 % 140.08 % 17.18 % 252.17%
  QoQ % 161.73% -61.29% -39.34% -3.80% 0.00% 715.37% -
  Horiz. % 482.01% 184.17% 475.79% 784.40% 815.37% 815.37% 100.00%
ROE 15.68 % 6.37 % 16.80 % 14.26 % 14.62 % 14.83 % - % -
  QoQ % 146.15% -62.08% 17.81% -2.46% -1.42% 0.00% -
  Horiz. % 105.73% 42.95% 113.28% 96.16% 98.58% 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 31.80 31.03 30.15 15.28 14.01 13.99 13.33 100.56%
  QoQ % 2.48% 2.92% 97.32% 9.06% 0.14% 4.95% -
  Horiz. % 238.56% 232.78% 226.18% 114.63% 105.10% 104.95% 100.00%
EPS 25.87 9.37 24.20 20.39 19.45 19.42 2.06 657.92%
  QoQ % 176.09% -61.28% 18.69% 4.83% 0.15% 842.72% -
  Horiz. % 1,255.83% 454.85% 1,174.76% 989.81% 944.17% 942.72% 100.00%
DPS 3.00 1.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 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 13.50 13.13 6.66 6.09 6.09 5.81 100.32%
  QoQ % 2.52% 2.82% 97.15% 9.36% 0.00% 4.82% -
  Horiz. % 238.21% 232.36% 225.99% 114.63% 104.82% 104.82% 100.00%
EPS 11.26 4.07 10.54 8.88 8.45 8.45 0.90 655.65%
  QoQ % 176.66% -61.39% 18.69% 5.09% 0.00% 838.89% -
  Horiz. % 1,251.11% 452.22% 1,171.11% 986.67% 938.89% 938.89% 100.00%
DPS 1.31 0.65 0.65 0.00 0.00 0.00 0.00 -
  QoQ % 101.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.54% 100.00% 100.00% - - - -
NAPS 0.7180 0.6392 0.6271 0.6227 0.5778 0.5699 - -
  QoQ % 12.33% 1.93% 0.71% 7.77% 1.39% 0.00% -
  Horiz. % 125.99% 112.16% 110.04% 109.26% 101.39% 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 2.67 2.59 4.06 3.57 4.14 4.05 -15.12%
  QoQ % 23.60% 3.09% -36.21% 13.73% -13.77% 2.22% -
  Horiz. % 81.48% 65.93% 63.95% 100.25% 88.15% 102.22% 100.00%
P/EPS 4.06 8.86 3.22 3.04 2.57 2.99 26.20 -77.52%
  QoQ % -54.18% 175.16% 5.92% 18.29% -14.05% -88.59% -
  Horiz. % 15.50% 33.82% 12.29% 11.60% 9.81% 11.41% 100.00%
EY 24.64 11.28 31.02 32.89 38.90 33.49 3.82 344.65%
  QoQ % 118.44% -63.64% -5.69% -15.45% 16.15% 776.70% -
  Horiz. % 645.03% 295.29% 812.04% 860.99% 1,018.32% 876.70% 100.00%
DY 2.86 1.81 1.92 0.00 0.00 0.00 0.00 -
  QoQ % 58.01% -5.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.96% 94.27% 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 - - - - -
Price 0.8100 1.1200 0.8000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.55 3.61 2.65 0.00 0.00 0.00 0.00 -
  QoQ % -29.36% 36.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.23% 136.23% 100.00% - - - -
P/EPS 3.13 11.96 3.31 0.00 0.00 0.00 0.00 -
  QoQ % -73.83% 261.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.56% 361.33% 100.00% - - - -
EY 31.94 8.36 30.25 0.00 0.00 0.00 0.00 -
  QoQ % 282.06% -72.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.59% 27.64% 100.00% - - - -
DY 3.70 1.34 1.87 0.00 0.00 0.00 0.00 -
  QoQ % 176.12% -28.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.86% 71.66% 100.00% - - - -
P/NAPS 0.49 0.76 0.56 0.00 0.00 0.00 0.00 -
  QoQ % -35.53% 35.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 135.71% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS