Highlights

[BJASSET] QoQ TTM Result on 2010-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     0.00%    YoY -     0.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Revenue 170,262 155,755 155,755 148,710 148,710 143,638 143,638 20.42%
  QoQ % 9.31% 0.00% 4.74% 0.00% 3.53% 0.00% -
  Horiz. % 118.54% 108.44% 108.44% 103.53% 103.53% 100.00% 100.00%
PBT 296,343 284,591 284,591 28,607 28,607 10,528 10,528 3,736.88%
  QoQ % 4.13% 0.00% 894.83% 0.00% 171.72% 0.00% -
  Horiz. % 2,814.81% 2,703.18% 2,703.18% 271.72% 271.72% 100.00% 100.00%
Tax -66,894 -66,415 -66,415 -3,064 -3,064 -2,859 -2,859 3,035.10%
  QoQ % -0.72% 0.00% -2,067.59% 0.00% -7.17% 0.00% -
  Horiz. % 2,339.77% 2,323.02% 2,323.02% 107.17% 107.17% 100.00% 100.00%
NP 229,449 218,176 218,176 25,543 25,543 7,669 7,669 4,001.44%
  QoQ % 5.17% 0.00% 754.15% 0.00% 233.07% 0.00% -
  Horiz. % 2,991.90% 2,844.91% 2,844.91% 333.07% 333.07% 100.00% 100.00%
NP to SH 227,188 216,179 216,179 22,986 22,986 5,268 5,268 6,015.99%
  QoQ % 5.09% 0.00% 840.48% 0.00% 336.33% 0.00% -
  Horiz. % 4,312.60% 4,103.63% 4,103.63% 436.33% 436.33% 100.00% 100.00%
Tax Rate 22.57 % 23.34 % 23.34 % 10.71 % 10.71 % 27.16 % 27.16 % -18.32%
  QoQ % -3.30% 0.00% 117.93% 0.00% -60.57% 0.00% -
  Horiz. % 83.10% 85.94% 85.94% 39.43% 39.43% 100.00% 100.00%
Total Cost -59,187 -62,421 -62,421 123,167 123,167 135,969 135,969 -
  QoQ % 5.18% 0.00% -150.68% 0.00% -9.42% 0.00% -
  Horiz. % -43.53% -45.91% -45.91% 90.58% 90.58% 100.00% 100.00%
Net Worth 1,593,145 1,478,170 1,457,992 - 1,271,393 - 1,253,316 29.98%
  QoQ % 7.78% 1.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.11% 117.94% 116.33% 0.00% 101.44% 0.00% 100.00%
Dividend
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Net Worth 1,593,145 1,478,170 1,457,992 - 1,271,393 - 1,253,316 29.98%
  QoQ % 7.78% 1.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.11% 117.94% 116.33% 0.00% 101.44% 0.00% 100.00%
NOSH 1,114,087 1,111,406 1,112,971 1,115,257 1,115,257 1,119,032 1,119,032 -0.48%
  QoQ % 0.24% -0.14% -0.20% 0.00% -0.34% 0.00% -
  Horiz. % 99.56% 99.32% 99.46% 99.66% 99.66% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
NP Margin 134.76 % 140.08 % 140.08 % 17.18 % 17.18 % 5.34 % 5.34 % 3,305.24%
  QoQ % -3.80% 0.00% 715.37% 0.00% 221.72% 0.00% -
  Horiz. % 2,523.60% 2,623.22% 2,623.22% 321.72% 321.72% 100.00% 100.00%
ROE 14.26 % 14.62 % 14.83 % - % 1.81 % - % 0.42 % 4,609.31%
  QoQ % -2.46% -1.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,395.24% 3,480.95% 3,530.95% 0.00% 430.95% 0.00% 100.00%
Per Share
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 15.28 14.01 13.99 13.33 13.33 12.84 12.84 20.94%
  QoQ % 9.06% 0.14% 4.95% 0.00% 3.82% 0.00% -
  Horiz. % 119.00% 109.11% 108.96% 103.82% 103.82% 100.00% 100.00%
EPS 20.39 19.45 19.42 2.06 2.06 0.47 0.47 6,055.82%
  QoQ % 4.83% 0.15% 842.72% 0.00% 338.30% 0.00% -
  Horiz. % 4,338.30% 4,138.30% 4,131.92% 438.30% 438.30% 100.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.4300 1.3300 1.3100 - 1.1400 - 1.1200 30.61%
  QoQ % 7.52% 1.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.68% 118.75% 116.96% 0.00% 101.79% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 6.66 6.09 6.09 5.81 5.81 5.61 5.61 20.62%
  QoQ % 9.36% 0.00% 4.82% 0.00% 3.57% 0.00% -
  Horiz. % 118.72% 108.56% 108.56% 103.57% 103.57% 100.00% 100.00%
EPS 8.88 8.45 8.45 0.90 0.90 0.21 0.21 5,885.88%
  QoQ % 5.09% 0.00% 838.89% 0.00% 328.57% 0.00% -
  Horiz. % 4,228.57% 4,023.81% 4,023.81% 428.57% 428.57% 100.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.6227 0.5778 0.5699 - 0.4970 - 0.4899 29.97%
  QoQ % 7.77% 1.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.11% 117.94% 116.33% 0.00% 101.45% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 -
Price 0.6200 0.5000 0.5800 0.5400 0.4900 0.4300 0.4600 -
P/RPS 4.06 3.57 4.14 4.05 3.67 3.35 3.58 14.74%
  QoQ % 13.73% -13.77% 2.22% 10.35% 9.55% -6.42% -
  Horiz. % 113.41% 99.72% 115.64% 113.13% 102.51% 93.58% 100.00%
P/EPS 3.04 2.57 2.99 26.20 23.77 91.34 97.71 -97.75%
  QoQ % 18.29% -14.05% -88.59% 10.22% -73.98% -6.52% -
  Horiz. % 3.11% 2.63% 3.06% 26.81% 24.33% 93.48% 100.00%
EY 32.89 38.90 33.49 3.82 4.21 1.09 1.02 4,351.13%
  QoQ % -15.45% 16.15% 776.70% -9.26% 286.24% 6.86% -
  Horiz. % 3,224.51% 3,813.73% 3,283.33% 374.51% 412.75% 106.86% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.43 0.38 0.44 0.00 0.43 0.00 0.41 5.34%
  QoQ % 13.16% -13.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.88% 92.68% 107.32% 0.00% 104.88% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.00 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. % - - - - - - -
P/EPS 0.00 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. % - - - - - - -
EY 0.00 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. % - - - - - - -
DY 0.00 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. % - - - - - - -
P/NAPS 0.00 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. % - - - - - - -

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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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!
PARTNERS & BROKERS