Highlights

[BJASSET] QoQ TTM 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 -     18.67%    YoY -     5,017.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Revenue 339,101 353,998 345,245 335,858 170,262 155,755 155,755 73.02%
  QoQ % -4.21% 2.54% 2.79% 97.26% 9.31% 0.00% -
  Horiz. % 217.71% 227.28% 221.66% 215.63% 109.31% 100.00% 100.00%
PBT 364,626 365,956 119,187 347,210 296,343 284,591 284,591 19.08%
  QoQ % -0.36% 207.04% -65.67% 17.16% 4.13% 0.00% -
  Horiz. % 128.12% 128.59% 41.88% 122.00% 104.13% 100.00% 100.00%
Tax -71,978 -72,827 -9,947 -72,663 -66,894 -66,415 -66,415 5.83%
  QoQ % 1.17% -632.15% 86.31% -8.62% -0.72% 0.00% -
  Horiz. % 108.38% 109.65% 14.98% 109.41% 100.72% 100.00% 100.00%
NP 292,648 293,129 109,240 274,547 229,449 218,176 218,176 22.99%
  QoQ % -0.16% 168.33% -60.21% 19.65% 5.17% 0.00% -
  Horiz. % 134.13% 134.35% 50.07% 125.84% 105.17% 100.00% 100.00%
NP to SH 288,255 288,016 104,200 269,601 227,188 216,179 216,179 22.48%
  QoQ % 0.08% 176.41% -61.35% 18.67% 5.09% 0.00% -
  Horiz. % 133.34% 133.23% 48.20% 124.71% 105.09% 100.00% 100.00%
Tax Rate 19.74 % 19.90 % 8.35 % 20.93 % 22.57 % 23.34 % 23.34 % -11.13%
  QoQ % -0.80% 138.32% -60.11% -7.27% -3.30% 0.00% -
  Horiz. % 84.58% 85.26% 35.78% 89.67% 96.70% 100.00% 100.00%
Total Cost 46,453 60,869 236,005 61,311 -59,187 -62,421 -62,421 -
  QoQ % -23.68% -74.21% 284.93% 203.59% 5.18% 0.00% -
  Horiz. % -74.42% -97.51% -378.09% -98.22% 94.82% 100.00% 100.00%
Net Worth 1,816,918 1,836,814 1,635,361 1,604,319 1,593,145 1,478,170 1,457,992 16.77%
  QoQ % -1.08% 12.32% 1.93% 0.70% 7.78% 1.38% -
  Horiz. % 124.62% 125.98% 112.17% 110.04% 109.27% 101.38% 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 33,396 33,396 16,671 16,671 0 0 0 -
  QoQ % 0.00% 100.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.33% 200.33% 100.00% 100.00% - - -
Div Payout % 11.59 % 11.60 % 16.00 % 6.18 % - % - % - % -
  QoQ % -0.09% -27.50% 158.90% 0.00% 0.00% 0.00% -
  Horiz. % 187.54% 187.70% 258.90% 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 1,836,814 1,635,361 1,604,319 1,593,145 1,478,170 1,457,992 16.77%
  QoQ % -1.08% 12.32% 1.93% 0.70% 7.78% 1.38% -
  Horiz. % 124.62% 125.98% 112.17% 110.04% 109.27% 101.38% 100.00%
NOSH 1,114,673 1,113,220 1,112,491 1,114,110 1,114,087 1,111,406 1,112,971 0.11%
  QoQ % 0.13% 0.07% -0.15% 0.00% 0.24% -0.14% -
  Horiz. % 100.15% 100.02% 99.96% 100.10% 100.10% 99.86% 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 86.30 % 82.81 % 31.64 % 81.74 % 134.76 % 140.08 % 140.08 % -28.92%
  QoQ % 4.21% 161.73% -61.29% -39.34% -3.80% 0.00% -
  Horiz. % 61.61% 59.12% 22.59% 58.35% 96.20% 100.00% 100.00%
ROE 15.87 % 15.68 % 6.37 % 16.80 % 14.26 % 14.62 % 14.83 % 4.89%
  QoQ % 1.21% 146.15% -62.08% 17.81% -2.46% -1.42% -
  Horiz. % 107.01% 105.73% 42.95% 113.28% 96.16% 98.58% 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 30.42 31.80 31.03 30.15 15.28 14.01 13.99 72.86%
  QoQ % -4.34% 2.48% 2.92% 97.32% 9.06% 0.14% -
  Horiz. % 217.44% 227.31% 221.80% 215.51% 109.22% 100.14% 100.00%
EPS 25.86 25.87 9.37 24.20 20.39 19.45 19.42 22.36%
  QoQ % -0.04% 176.09% -61.28% 18.69% 4.83% 0.15% -
  Horiz. % 133.16% 133.21% 48.25% 124.61% 104.99% 100.15% 100.00%
DPS 3.00 3.00 1.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 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 13.26 13.84 13.50 13.13 6.66 6.09 6.09 73.03%
  QoQ % -4.19% 2.52% 2.82% 97.15% 9.36% 0.00% -
  Horiz. % 217.73% 227.26% 221.67% 215.60% 109.36% 100.00% 100.00%
EPS 11.27 11.26 4.07 10.54 8.88 8.45 8.45 22.50%
  QoQ % 0.09% 176.66% -61.39% 18.69% 5.09% 0.00% -
  Horiz. % 133.37% 133.25% 48.17% 124.73% 105.09% 100.00% 100.00%
DPS 1.31 1.31 0.65 0.65 0.00 0.00 0.00 -
  QoQ % 0.00% 101.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.54% 201.54% 100.00% 100.00% - - -
NAPS 0.7102 0.7180 0.6392 0.6271 0.6227 0.5778 0.5699 16.78%
  QoQ % -1.09% 12.33% 1.93% 0.71% 7.77% 1.39% -
  Horiz. % 124.62% 125.99% 112.16% 110.04% 109.26% 101.39% 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 2.56 3.30 2.67 2.59 4.06 3.57 4.14 -28.73%
  QoQ % -22.42% 23.60% 3.09% -36.21% 13.73% -13.77% -
  Horiz. % 61.84% 79.71% 64.49% 62.56% 98.07% 86.23% 100.00%
P/EPS 3.02 4.06 8.86 3.22 3.04 2.57 2.99 0.71%
  QoQ % -25.62% -54.18% 175.16% 5.92% 18.29% -14.05% -
  Horiz. % 101.00% 135.79% 296.32% 107.69% 101.67% 85.95% 100.00%
EY 33.15 24.64 11.28 31.02 32.89 38.90 33.49 -0.72%
  QoQ % 34.54% 118.44% -63.64% -5.69% -15.45% 16.15% -
  Horiz. % 98.98% 73.57% 33.68% 92.62% 98.21% 116.15% 100.00%
DY 3.85 2.86 1.81 1.92 0.00 0.00 0.00 -
  QoQ % 34.62% 58.01% -5.73% 0.00% 0.00% 0.00% -
  Horiz. % 200.52% 148.96% 94.27% 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 - - - -
Price 0.8600 0.8100 1.1200 0.8000 0.0000 0.0000 0.0000 -
P/RPS 2.83 2.55 3.61 2.65 0.00 0.00 0.00 -
  QoQ % 10.98% -29.36% 36.23% 0.00% 0.00% 0.00% -
  Horiz. % 106.79% 96.23% 136.23% 100.00% - - -
P/EPS 3.33 3.13 11.96 3.31 0.00 0.00 0.00 -
  QoQ % 6.39% -73.83% 261.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.60% 94.56% 361.33% 100.00% - - -
EY 30.07 31.94 8.36 30.25 0.00 0.00 0.00 -
  QoQ % -5.85% 282.06% -72.36% 0.00% 0.00% 0.00% -
  Horiz. % 99.40% 105.59% 27.64% 100.00% - - -
DY 3.49 3.70 1.34 1.87 0.00 0.00 0.00 -
  QoQ % -5.68% 176.12% -28.34% 0.00% 0.00% 0.00% -
  Horiz. % 186.63% 197.86% 71.66% 100.00% - - -
P/NAPS 0.53 0.49 0.76 0.56 0.00 0.00 0.00 -
  QoQ % 8.16% -35.53% 35.71% 0.00% 0.00% 0.00% -
  Horiz. % 94.64% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS