Highlights

[BJASSET] YoY Annualized Quarter 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 -     -48.19%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Revenue 402,952 324,036 304,384 363,972 0 285,656 288,096 6.71%
  YoY % 24.35% 6.46% -16.37% 0.00% 0.00% -0.85% -
  Horiz. % 139.87% 112.48% 105.65% 126.34% 0.00% 99.15% 100.00%
PBT 84,260 103,740 132,640 137,960 0 18,636 -3,620 -
  YoY % -18.78% -21.79% -3.86% 0.00% 0.00% 614.81% -
  Horiz. % -2,327.62% -2,865.75% -3,664.09% -3,811.05% -0.00% -514.81% 100.00%
Tax -9,452 -6,760 -5,348 -8,744 0 -6,008 -4,832 13.86%
  YoY % -39.82% -26.40% 38.84% 0.00% 0.00% -24.34% -
  Horiz. % 195.61% 139.90% 110.68% 180.96% -0.00% 124.34% 100.00%
NP 74,808 96,980 127,292 129,216 0 12,628 -8,452 -
  YoY % -22.86% -23.81% -1.49% 0.00% 0.00% 249.41% -
  Horiz. % -885.09% -1,147.42% -1,506.06% -1,528.82% -0.00% -149.41% 100.00%
NP to SH 67,988 91,412 123,060 122,104 0 7,196 -12,248 -
  YoY % -25.62% -25.72% 0.78% 0.00% 0.00% 158.75% -
  Horiz. % -555.09% -746.34% -1,004.74% -996.93% -0.00% -58.75% 100.00%
Tax Rate 11.22 % 6.52 % 4.03 % 6.34 % - % 32.24 % - % -
  YoY % 72.09% 61.79% -36.44% 0.00% 0.00% 0.00% -
  Horiz. % 34.80% 20.22% 12.50% 19.67% 0.00% 100.00% -
Total Cost 328,144 227,056 177,092 234,756 0 273,028 296,548 1.98%
  YoY % 44.52% 28.21% -24.56% 0.00% 0.00% -7.93% -
  Horiz. % 110.65% 76.57% 59.72% 79.16% 0.00% 92.07% 100.00%
Net Worth 2,221,830 1,928,570 1,816,918 1,593,145 - 1,259,300 1,213,864 12.40%
  YoY % 15.21% 6.15% 14.05% 0.00% 0.00% 3.74% -
  Horiz. % 183.04% 158.88% 149.68% 131.25% 0.00% 103.74% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Net Worth 2,221,830 1,928,570 1,816,918 1,593,145 - 1,259,300 1,213,864 12.40%
  YoY % 15.21% 6.15% 14.05% 0.00% 0.00% 3.74% -
  Horiz. % 183.04% 158.88% 149.68% 131.25% 0.00% 103.74% 100.00%
NOSH 1,110,915 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 0.30%
  YoY % -0.35% 0.01% 0.05% -0.91% 0.00% 2.82% -
  Horiz. % 101.59% 101.94% 101.93% 101.88% 102.82% 102.82% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
NP Margin 18.56 % 29.93 % 41.82 % 35.50 % - % 4.42 % -2.93 % -
  YoY % -37.99% -28.43% 17.80% 0.00% 0.00% 250.85% -
  Horiz. % -633.45% -1,021.50% -1,427.30% -1,211.60% 0.00% -150.85% 100.00%
ROE 3.06 % 4.74 % 6.77 % 7.66 % - % 0.57 % -1.01 % -
  YoY % -35.44% -29.99% -11.62% 0.00% 0.00% 156.44% -
  Horiz. % -302.97% -469.31% -670.30% -758.42% 0.00% -56.44% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
RPS 36.27 29.07 27.31 32.67 - 25.41 26.34 6.38%
  YoY % 24.77% 6.44% -16.41% 0.00% 0.00% -3.53% -
  Horiz. % 137.70% 110.36% 103.68% 124.03% 0.00% 96.47% 100.00%
EPS 6.12 8.20 11.04 10.96 0.00 0.64 -1.12 -
  YoY % -25.37% -25.72% 0.73% 0.00% 0.00% 157.14% -
  Horiz. % -546.43% -732.14% -985.71% -978.57% -0.00% -57.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0000 1.7300 1.6300 1.4300 - 1.1200 1.1100 12.06%
  YoY % 15.61% 6.13% 13.99% 0.00% 0.00% 0.90% -
  Horiz. % 180.18% 155.86% 146.85% 128.83% 0.00% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
RPS 15.75 12.67 11.90 14.23 - 11.17 11.26 6.71%
  YoY % 24.31% 6.47% -16.37% 0.00% 0.00% -0.80% -
  Horiz. % 139.88% 112.52% 105.68% 126.38% 0.00% 99.20% 100.00%
EPS 2.66 3.57 4.81 4.77 0.00 0.28 -0.48 -
  YoY % -25.49% -25.78% 0.84% 0.00% 0.00% 158.33% -
  Horiz. % -554.17% -743.75% -1,002.08% -993.75% -0.00% -58.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8685 0.7539 0.7102 0.6227 - 0.4922 0.4745 12.40%
  YoY % 15.20% 6.15% 14.05% 0.00% 0.00% 3.73% -
  Horiz. % 183.03% 158.88% 149.67% 131.23% 0.00% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 -
Price 0.8450 0.9000 0.7800 0.6200 0.4700 0.4000 0.4200 -
P/RPS 2.33 3.10 2.86 1.90 0.00 1.57 1.59 7.67%
  YoY % -24.84% 8.39% 50.53% 0.00% 0.00% -1.26% -
  Horiz. % 146.54% 194.97% 179.87% 119.50% 0.00% 98.74% 100.00%
P/EPS 13.81 10.98 7.07 5.66 0.00 62.50 -37.50 -
  YoY % 25.77% 55.30% 24.91% 0.00% 0.00% 266.67% -
  Horiz. % -36.83% -29.28% -18.85% -15.09% -0.00% -166.67% 100.00%
EY 7.24 9.11 14.15 17.68 0.00 1.60 -2.67 -
  YoY % -20.53% -35.62% -19.97% 0.00% 0.00% 159.93% -
  Horiz. % -271.16% -341.20% -529.96% -662.17% -0.00% -59.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.52 0.48 0.43 0.00 0.36 0.38 1.95%
  YoY % -19.23% 8.33% 11.63% 0.00% 0.00% -5.26% -
  Horiz. % 110.53% 136.84% 126.32% 113.16% 0.00% 94.74% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Date 13/11/13 22/11/12 22/11/11 15/11/10 - 17/09/09 17/09/08 -
Price 0.8850 0.9000 0.8600 0.7700 0.0000 0.4600 0.3800 -
P/RPS 2.44 3.10 3.15 2.36 0.00 1.81 1.44 10.74%
  YoY % -21.29% -1.59% 33.47% 0.00% 0.00% 25.69% -
  Horiz. % 169.44% 215.28% 218.75% 163.89% 0.00% 125.69% 100.00%
P/EPS 14.46 10.98 7.79 7.03 0.00 71.88 -33.93 -
  YoY % 31.69% 40.95% 10.81% 0.00% 0.00% 311.85% -
  Horiz. % -42.62% -32.36% -22.96% -20.72% -0.00% -211.85% 100.00%
EY 6.92 9.11 12.84 14.23 0.00 1.39 -2.95 -
  YoY % -24.04% -29.05% -9.77% 0.00% 0.00% 147.12% -
  Horiz. % -234.58% -308.81% -435.25% -482.37% -0.00% -47.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.52 0.53 0.54 0.00 0.41 0.34 5.11%
  YoY % -15.38% -1.89% -1.85% 0.00% 0.00% 20.59% -
  Horiz. % 129.41% 152.94% 155.88% 158.82% 0.00% 120.59% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers