Highlights

[BJASSET] YoY Annualized Quarter 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 -     -3.83%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Revenue 412,778 328,580 322,028 368,796 0 287,276 294,130 6.77%
  YoY % 25.62% 2.03% -12.68% 0.00% 0.00% -2.33% -
  Horiz. % 140.34% 111.71% 109.48% 125.39% 0.00% 97.67% 100.00%
PBT 92,164 86,308 117,512 131,128 0 21,056 24,674 29.03%
  YoY % 6.79% -26.55% -10.38% 0.00% 0.00% -14.66% -
  Horiz. % 373.53% 349.79% 476.26% 531.44% 0.00% 85.34% 100.00%
Tax -18,574 -9,064 -5,788 -6,592 0 -5,718 -6,666 21.92%
  YoY % -104.92% -56.60% 12.20% 0.00% 0.00% 14.22% -
  Horiz. % 278.64% 135.97% 86.83% 98.89% -0.00% 85.78% 100.00%
NP 73,590 77,244 111,724 124,536 0 15,338 18,008 31.30%
  YoY % -4.73% -30.86% -10.29% 0.00% 0.00% -14.83% -
  Horiz. % 408.65% 428.94% 620.41% 691.56% 0.00% 85.17% 100.00%
NP to SH 66,494 70,916 107,232 117,426 0 10,536 13,626 35.88%
  YoY % -6.24% -33.87% -8.68% 0.00% 0.00% -22.68% -
  Horiz. % 487.99% 520.45% 786.97% 861.78% 0.00% 77.32% 100.00%
Tax Rate 20.15 % 10.50 % 4.93 % 5.03 % - % 27.16 % 27.02 % -5.52%
  YoY % 91.90% 112.98% -1.99% 0.00% 0.00% 0.52% -
  Horiz. % 74.57% 38.86% 18.25% 18.62% 0.00% 100.52% 100.00%
Total Cost 339,188 251,336 210,304 244,260 0 271,938 276,122 4.06%
  YoY % 34.95% 19.51% -13.90% 0.00% 0.00% -1.52% -
  Horiz. % 122.84% 91.02% 76.16% 88.46% 0.00% 98.48% 100.00%
Net Worth 2,079,327 1,922,957 1,824,278 1,601,263 - 1,255,353 1,239,742 10.52%
  YoY % 8.13% 5.41% 13.93% 0.00% 0.00% 1.26% -
  Horiz. % 167.72% 155.11% 147.15% 129.16% 0.00% 101.26% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Net Worth 2,079,327 1,922,957 1,824,278 1,601,263 - 1,255,353 1,239,742 10.52%
  YoY % 8.13% 5.41% 13.93% 0.00% 0.00% 1.26% -
  Horiz. % 167.72% 155.11% 147.15% 129.16% 0.00% 101.26% 100.00%
NOSH 1,111,939 1,111,536 1,112,365 1,111,988 1,120,851 1,120,851 1,116,885 -0.09%
  YoY % 0.04% -0.07% 0.03% -0.79% 0.00% 0.36% -
  Horiz. % 99.56% 99.52% 99.60% 99.56% 100.36% 100.36% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
NP Margin 17.83 % 23.51 % 34.69 % 33.77 % - % 5.34 % 6.12 % 22.98%
  YoY % -24.16% -32.23% 2.72% 0.00% 0.00% -12.75% -
  Horiz. % 291.34% 384.15% 566.83% 551.80% 0.00% 87.25% 100.00%
ROE 3.20 % 3.69 % 5.88 % 7.33 % - % 0.84 % 1.10 % 22.94%
  YoY % -13.28% -37.24% -19.78% 0.00% 0.00% -23.64% -
  Horiz. % 290.91% 335.45% 534.55% 666.36% 0.00% 76.36% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 37.12 29.56 28.95 33.17 - 25.63 26.33 6.87%
  YoY % 25.58% 2.11% -12.72% 0.00% 0.00% -2.66% -
  Horiz. % 140.98% 112.27% 109.95% 125.98% 0.00% 97.34% 100.00%
EPS 5.98 6.38 9.64 10.56 0.00 0.94 1.22 36.00%
  YoY % -6.27% -33.82% -8.71% 0.00% 0.00% -22.95% -
  Horiz. % 490.16% 522.95% 790.16% 865.57% 0.00% 77.05% 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 1.8700 1.7300 1.6400 1.4400 - 1.1200 1.1100 10.62%
  YoY % 8.09% 5.49% 13.89% 0.00% 0.00% 0.90% -
  Horiz. % 168.47% 155.86% 147.75% 129.73% 0.00% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 16.14 12.84 12.59 14.42 - 11.23 11.50 6.78%
  YoY % 25.70% 1.99% -12.69% 0.00% 0.00% -2.35% -
  Horiz. % 140.35% 111.65% 109.48% 125.39% 0.00% 97.65% 100.00%
EPS 2.60 2.77 4.19 4.59 0.00 0.41 0.53 36.02%
  YoY % -6.14% -33.89% -8.71% 0.00% 0.00% -22.64% -
  Horiz. % 490.57% 522.64% 790.57% 866.04% 0.00% 77.36% 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 0.8128 0.7517 0.7131 0.6259 - 0.4907 0.4846 10.52%
  YoY % 8.13% 5.41% 13.93% 0.00% 0.00% 1.26% -
  Horiz. % 167.73% 155.12% 147.15% 129.16% 0.00% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 -
Price 0.9500 0.8900 0.8300 0.7800 0.4300 0.4600 0.2900 -
P/RPS 2.56 3.01 2.87 2.35 0.00 1.79 1.10 17.75%
  YoY % -14.95% 4.88% 22.13% 0.00% 0.00% 62.73% -
  Horiz. % 232.73% 273.64% 260.91% 213.64% 0.00% 162.73% 100.00%
P/EPS 15.89 13.95 8.61 7.39 0.00 48.94 23.77 -7.49%
  YoY % 13.91% 62.02% 16.51% 0.00% 0.00% 105.89% -
  Horiz. % 66.85% 58.69% 36.22% 31.09% 0.00% 205.89% 100.00%
EY 6.29 7.17 11.61 13.54 0.00 2.04 4.21 8.08%
  YoY % -12.27% -38.24% -14.25% 0.00% 0.00% -51.54% -
  Horiz. % 149.41% 170.31% 275.77% 321.62% 0.00% 48.46% 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 0.51 0.54 0.00 0.41 0.26 13.92%
  YoY % 0.00% 0.00% -5.56% 0.00% 0.00% 57.69% -
  Horiz. % 196.15% 196.15% 196.15% 207.69% 0.00% 157.69% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 19/02/14 07/02/13 15/02/12 22/02/11 - 04/12/09 03/12/08 -
Price 0.8500 0.8400 0.8700 0.8000 0.0000 0.4500 0.2800 -
P/RPS 2.29 2.84 3.01 2.41 0.00 1.76 1.06 16.07%
  YoY % -19.37% -5.65% 24.90% 0.00% 0.00% 66.04% -
  Horiz. % 216.04% 267.92% 283.96% 227.36% 0.00% 166.04% 100.00%
P/EPS 14.21 13.17 9.02 7.58 0.00 47.87 22.95 -8.86%
  YoY % 7.90% 46.01% 19.00% 0.00% 0.00% 108.58% -
  Horiz. % 61.92% 57.39% 39.30% 33.03% 0.00% 208.58% 100.00%
EY 7.04 7.60 11.08 13.20 0.00 2.09 4.36 9.71%
  YoY % -7.37% -31.41% -16.06% 0.00% 0.00% -52.06% -
  Horiz. % 161.47% 174.31% 254.13% 302.75% 0.00% 47.94% 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 0.45 0.49 0.53 0.56 0.00 0.40 0.25 12.04%
  YoY % -8.16% -7.55% -5.36% 0.00% 0.00% 60.00% -
  Horiz. % 180.00% 196.00% 212.00% 224.00% 0.00% 160.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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