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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers