Highlights

[BJASSET] YoY Annualized Quarter Result on 2009-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Revenue 328,580 322,028 368,796 0 287,276 294,130 309,806 1.14%
  YoY % 2.03% -12.68% 0.00% 0.00% -2.33% -5.06% -
  Horiz. % 106.06% 103.95% 119.04% 0.00% 92.73% 94.94% 100.00%
PBT 86,308 117,512 131,128 0 21,056 24,674 10,504 50.26%
  YoY % -26.55% -10.38% 0.00% 0.00% -14.66% 134.90% -
  Horiz. % 821.67% 1,118.74% 1,248.36% 0.00% 200.46% 234.90% 100.00%
Tax -9,064 -5,788 -6,592 0 -5,718 -6,666 -7,084 4.88%
  YoY % -56.60% 12.20% 0.00% 0.00% 14.22% 5.90% -
  Horiz. % 127.95% 81.71% 93.05% -0.00% 80.72% 94.10% 100.00%
NP 77,244 111,724 124,536 0 15,338 18,008 3,420 82.70%
  YoY % -30.86% -10.29% 0.00% 0.00% -14.83% 426.55% -
  Horiz. % 2,258.60% 3,266.78% 3,641.40% 0.00% 448.48% 526.55% 100.00%
NP to SH 70,916 107,232 117,426 0 10,536 13,626 -3,070 -
  YoY % -33.87% -8.68% 0.00% 0.00% -22.68% 543.84% -
  Horiz. % -2,309.97% -3,492.90% -3,824.95% -0.00% -343.19% -443.84% 100.00%
Tax Rate 10.50 % 4.93 % 5.03 % - % 27.16 % 27.02 % 67.44 % -30.20%
  YoY % 112.98% -1.99% 0.00% 0.00% 0.52% -59.93% -
  Horiz. % 15.57% 7.31% 7.46% 0.00% 40.27% 40.07% 100.00%
Total Cost 251,336 210,304 244,260 0 271,938 276,122 306,386 -3.76%
  YoY % 19.51% -13.90% 0.00% 0.00% -1.52% -9.88% -
  Horiz. % 82.03% 68.64% 79.72% 0.00% 88.76% 90.12% 100.00%
Net Worth 1,922,957 1,824,278 1,601,263 - 1,255,353 1,239,742 1,074,500 11.91%
  YoY % 5.41% 13.93% 0.00% 0.00% 1.26% 15.38% -
  Horiz. % 178.96% 169.78% 149.02% 0.00% 116.83% 115.38% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 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
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,922,957 1,824,278 1,601,263 - 1,255,353 1,239,742 1,074,500 11.91%
  YoY % 5.41% 13.93% 0.00% 0.00% 1.26% 15.38% -
  Horiz. % 178.96% 169.78% 149.02% 0.00% 116.83% 115.38% 100.00%
NOSH 1,111,536 1,112,365 1,111,988 1,120,851 1,120,851 1,116,885 902,941 4.10%
  YoY % -0.07% 0.03% -0.79% 0.00% 0.36% 23.69% -
  Horiz. % 123.10% 123.19% 123.15% 124.13% 124.13% 123.69% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 23.51 % 34.69 % 33.77 % - % 5.34 % 6.12 % 1.10 % 80.76%
  YoY % -32.23% 2.72% 0.00% 0.00% -12.75% 456.36% -
  Horiz. % 2,137.27% 3,153.64% 3,070.00% 0.00% 485.45% 556.36% 100.00%
ROE 3.69 % 5.88 % 7.33 % - % 0.84 % 1.10 % -0.29 % -
  YoY % -37.24% -19.78% 0.00% 0.00% -23.64% 479.31% -
  Horiz. % -1,272.41% -2,027.59% -2,527.59% 0.00% -289.66% -379.31% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 29.56 28.95 33.17 - 25.63 26.33 34.31 -2.84%
  YoY % 2.11% -12.72% 0.00% 0.00% -2.66% -23.26% -
  Horiz. % 86.16% 84.38% 96.68% 0.00% 74.70% 76.74% 100.00%
EPS 6.38 9.64 10.56 0.00 0.94 1.22 -0.34 -
  YoY % -33.82% -8.71% 0.00% 0.00% -22.95% 458.82% -
  Horiz. % -1,876.47% -2,835.29% -3,105.88% -0.00% -276.47% -358.82% 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 1.7300 1.6400 1.4400 - 1.1200 1.1100 1.1900 7.50%
  YoY % 5.49% 13.89% 0.00% 0.00% 0.90% -6.72% -
  Horiz. % 145.38% 137.82% 121.01% 0.00% 94.12% 93.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 12.84 12.59 14.42 - 11.23 11.50 12.11 1.14%
  YoY % 1.99% -12.69% 0.00% 0.00% -2.35% -5.04% -
  Horiz. % 106.03% 103.96% 119.08% 0.00% 92.73% 94.96% 100.00%
EPS 2.77 4.19 4.59 0.00 0.41 0.53 -0.12 -
  YoY % -33.89% -8.71% 0.00% 0.00% -22.64% 541.67% -
  Horiz. % -2,308.33% -3,491.67% -3,825.00% -0.00% -341.67% -441.67% 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 0.7517 0.7131 0.6259 - 0.4907 0.4846 0.4200 11.91%
  YoY % 5.41% 13.93% 0.00% 0.00% 1.26% 15.38% -
  Horiz. % 178.98% 169.79% 149.02% 0.00% 116.83% 115.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 -
Price 0.8900 0.8300 0.7800 0.4300 0.4600 0.2900 0.6200 -
P/RPS 3.01 2.87 2.35 0.00 1.79 1.10 1.81 10.33%
  YoY % 4.88% 22.13% 0.00% 0.00% 62.73% -39.23% -
  Horiz. % 166.30% 158.56% 129.83% 0.00% 98.90% 60.77% 100.00%
P/EPS 13.95 8.61 7.39 0.00 48.94 23.77 -182.35 -
  YoY % 62.02% 16.51% 0.00% 0.00% 105.89% 113.04% -
  Horiz. % -7.65% -4.72% -4.05% -0.00% -26.84% -13.04% 100.00%
EY 7.17 11.61 13.54 0.00 2.04 4.21 -0.55 -
  YoY % -38.24% -14.25% 0.00% 0.00% -51.54% 865.45% -
  Horiz. % -1,303.64% -2,110.91% -2,461.82% -0.00% -370.91% -765.45% 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 0.51 0.51 0.54 0.00 0.41 0.26 0.52 -0.37%
  YoY % 0.00% -5.56% 0.00% 0.00% 57.69% -50.00% -
  Horiz. % 98.08% 98.08% 103.85% 0.00% 78.85% 50.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 07/02/13 15/02/12 22/02/11 - 04/12/09 03/12/08 12/12/07 -
Price 0.8400 0.8700 0.8000 0.0000 0.4500 0.2800 0.6200 -
P/RPS 2.84 3.01 2.41 0.00 1.76 1.06 1.81 9.10%
  YoY % -5.65% 24.90% 0.00% 0.00% 66.04% -41.44% -
  Horiz. % 156.91% 166.30% 133.15% 0.00% 97.24% 58.56% 100.00%
P/EPS 13.17 9.02 7.58 0.00 47.87 22.95 -182.35 -
  YoY % 46.01% 19.00% 0.00% 0.00% 108.58% 112.59% -
  Horiz. % -7.22% -4.95% -4.16% -0.00% -26.25% -12.59% 100.00%
EY 7.60 11.08 13.20 0.00 2.09 4.36 -0.55 -
  YoY % -31.41% -16.06% 0.00% 0.00% -52.06% 892.73% -
  Horiz. % -1,381.82% -2,014.55% -2,400.00% -0.00% -380.00% -792.73% 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 0.49 0.53 0.56 0.00 0.40 0.25 0.52 -1.14%
  YoY % -7.55% -5.36% 0.00% 0.00% 60.00% -51.92% -
  Horiz. % 94.23% 101.92% 107.69% 0.00% 76.92% 48.08% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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