Highlights

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


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 344,010 334,906 364,072 0 293,498 335,876 316,308 1.64%
  YoY % 2.72% -8.01% 0.00% 0.00% -12.62% 6.19% -
  Horiz. % 108.76% 105.88% 115.10% 0.00% 92.79% 106.19% 100.00%
PBT 66,436 106,170 132,525 0 44,354 25,500 9,298 46.31%
  YoY % -37.43% -19.89% 0.00% 0.00% 73.94% 174.23% -
  Horiz. % 714.47% 1,141.78% 1,425.21% 0.00% 477.00% 274.23% 100.00%
Tax -9,532 -8,621 -7,050 0 -6,088 -8,026 -6,536 7.58%
  YoY % -10.56% -22.28% 0.00% 0.00% 24.15% -22.81% -
  Horiz. % 145.84% 131.91% 107.87% -0.00% 93.15% 122.81% 100.00%
NP 56,904 97,549 125,474 0 38,266 17,473 2,762 79.58%
  YoY % -41.67% -22.26% 0.00% 0.00% 119.00% 532.48% -
  Horiz. % 2,059.75% 3,530.99% 4,541.80% 0.00% 1,385.14% 632.48% 100.00%
NP to SH 49,788 91,960 119,965 0 33,046 12,706 -3,250 -
  YoY % -45.86% -23.34% 0.00% 0.00% 160.07% 490.89% -
  Horiz. % -1,531.62% -2,828.96% -3,690.48% -0.00% -1,016.61% -390.89% 100.00%
Tax Rate 14.35 % 8.12 % 5.32 % - % 13.73 % 31.48 % 70.29 % -26.47%
  YoY % 76.72% 52.63% 0.00% 0.00% -56.39% -55.21% -
  Horiz. % 20.42% 11.55% 7.57% 0.00% 19.53% 44.79% 100.00%
Total Cost 287,106 237,357 238,597 0 255,232 318,402 313,545 -1.69%
  YoY % 20.96% -0.52% 0.00% 0.00% -19.84% 1.55% -
  Horiz. % 91.57% 75.70% 76.10% 0.00% 81.40% 101.55% 100.00%
Net Worth 2,195,873 1,835,491 1,636,903 - 1,267,035 1,241,116 1,074,525 14.83%
  YoY % 19.63% 12.13% 0.00% 0.00% 2.09% 15.50% -
  Horiz. % 204.36% 170.82% 152.34% 0.00% 117.92% 115.50% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 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
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 2,195,873 1,835,491 1,636,903 - 1,267,035 1,241,116 1,074,525 14.83%
  YoY % 19.63% 12.13% 0.00% 0.00% 2.09% 15.50% -
  Horiz. % 204.36% 170.82% 152.34% 0.00% 117.92% 115.50% 100.00%
NOSH 1,114,656 1,112,419 1,113,539 1,111,434 1,111,434 1,108,139 902,962 4.16%
  YoY % 0.20% -0.10% 0.19% 0.00% 0.30% 22.72% -
  Horiz. % 123.44% 123.20% 123.32% 123.09% 123.09% 122.72% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 16.54 % 29.13 % 34.46 % - % 13.04 % 5.20 % 0.87 % 76.82%
  YoY % -43.22% -15.47% 0.00% 0.00% 150.77% 497.70% -
  Horiz. % 1,901.15% 3,348.28% 3,960.92% 0.00% 1,498.85% 597.70% 100.00%
ROE 2.27 % 5.01 % 7.33 % - % 2.61 % 1.02 % -0.30 % -
  YoY % -54.69% -31.65% 0.00% 0.00% 155.88% 440.00% -
  Horiz. % -756.67% -1,670.00% -2,443.33% 0.00% -870.00% -340.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 30.86 30.11 32.70 - 26.41 30.31 35.03 -2.42%
  YoY % 2.49% -7.92% 0.00% 0.00% -12.87% -13.47% -
  Horiz. % 88.10% 85.95% 93.35% 0.00% 75.39% 86.53% 100.00%
EPS 4.47 8.27 10.77 0.00 2.97 1.15 -0.36 -
  YoY % -45.95% -23.21% 0.00% 0.00% 158.26% 419.44% -
  Horiz. % -1,241.67% -2,297.22% -2,991.67% -0.00% -825.00% -319.44% 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 1.9700 1.6500 1.4700 - 1.1400 1.1200 1.1900 10.25%
  YoY % 19.39% 12.24% 0.00% 0.00% 1.79% -5.88% -
  Horiz. % 165.55% 138.66% 123.53% 0.00% 95.80% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,556,875
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 13.45 13.10 14.24 - 11.48 13.14 12.37 1.63%
  YoY % 2.67% -8.01% 0.00% 0.00% -12.63% 6.22% -
  Horiz. % 108.73% 105.90% 115.12% 0.00% 92.81% 106.22% 100.00%
EPS 1.95 3.60 4.69 0.00 1.29 0.50 -0.13 -
  YoY % -45.83% -23.24% 0.00% 0.00% 158.00% 484.62% -
  Horiz. % -1,500.00% -2,769.23% -3,607.69% -0.00% -992.31% -384.62% 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 0.8588 0.7179 0.6402 - 0.4955 0.4854 0.4202 14.84%
  YoY % 19.63% 12.14% 0.00% 0.00% 2.08% 15.52% -
  Horiz. % 204.38% 170.85% 152.36% 0.00% 117.92% 115.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 -
Price 0.8800 0.8800 0.8300 0.5400 0.4900 0.2800 0.6000 -
P/RPS 2.85 2.92 2.54 0.00 1.86 0.92 1.71 10.39%
  YoY % -2.40% 14.96% 0.00% 0.00% 102.17% -46.20% -
  Horiz. % 166.67% 170.76% 148.54% 0.00% 108.77% 53.80% 100.00%
P/EPS 19.70 10.65 7.70 0.00 16.48 24.42 -166.67 -
  YoY % 84.98% 38.31% 0.00% 0.00% -32.51% 114.65% -
  Horiz. % -11.82% -6.39% -4.62% -0.00% -9.89% -14.65% 100.00%
EY 5.08 9.39 12.98 0.00 6.07 4.10 -0.60 -
  YoY % -45.90% -27.66% 0.00% 0.00% 48.05% 783.33% -
  Horiz. % -846.67% -1,565.00% -2,163.33% -0.00% -1,011.67% -683.33% 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 0.53 0.56 0.00 0.43 0.25 0.50 -2.02%
  YoY % -15.09% -5.36% 0.00% 0.00% 72.00% -50.00% -
  Horiz. % 90.00% 106.00% 112.00% 0.00% 86.00% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Date 16/05/13 23/05/12 19/05/11 - 18/03/10 18/03/09 07/03/08 -
Price 0.8900 0.8200 1.1200 0.0000 0.4900 0.2800 0.4700 -
P/RPS 2.88 2.72 3.43 0.00 1.86 0.92 1.34 15.96%
  YoY % 5.88% -20.70% 0.00% 0.00% 102.17% -31.34% -
  Horiz. % 214.93% 202.99% 255.97% 0.00% 138.81% 68.66% 100.00%
P/EPS 19.93 9.92 10.40 0.00 16.48 24.42 -130.56 -
  YoY % 100.91% -4.62% 0.00% 0.00% -32.51% 118.70% -
  Horiz. % -15.27% -7.60% -7.97% -0.00% -12.62% -18.70% 100.00%
EY 5.02 10.08 9.62 0.00 6.07 4.10 -0.77 -
  YoY % -50.20% 4.78% 0.00% 0.00% 48.05% 632.47% -
  Horiz. % -651.95% -1,309.09% -1,249.35% -0.00% -788.31% -532.47% 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 0.50 0.76 0.00 0.43 0.25 0.39 2.81%
  YoY % -10.00% -34.21% 0.00% 0.00% 72.00% -35.90% -
  Horiz. % 115.38% 128.21% 194.87% 0.00% 110.26% 64.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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