Highlights

[BJASSET] YoY Cumulative 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. %

Cumulative 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 164,290 161,014 184,398 0 143,638 147,065 154,903 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 43,154 58,756 65,564 0 10,528 12,337 5,252 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 -4,532 -2,894 -3,296 0 -2,859 -3,333 -3,542 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 38,622 55,862 62,268 0 7,669 9,004 1,710 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 35,458 53,616 58,713 0 5,268 6,813 -1,535 -
  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 125,668 105,152 122,130 0 135,969 138,061 153,193 -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 1.84 % 2.94 % 3.67 % - % 0.42 % 0.55 % -0.14 % -
  YoY % -37.41% -19.89% 0.00% 0.00% -23.64% 492.86% -
  Horiz. % -1,314.29% -2,100.00% -2,621.43% 0.00% -300.00% -392.86% 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 14.78 14.47 16.58 - 12.82 13.17 17.16 -2.85%
  YoY % 2.14% -12.73% 0.00% 0.00% -2.66% -23.25% -
  Horiz. % 86.13% 84.32% 96.62% 0.00% 74.71% 76.75% 100.00%
EPS 3.19 4.82 5.28 0.00 0.47 0.61 -0.17 -
  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 6.42 6.29 7.21 - 5.61 5.75 6.05 1.15%
  YoY % 2.07% -12.76% 0.00% 0.00% -2.43% -4.96% -
  Horiz. % 106.12% 103.97% 119.17% 0.00% 92.73% 95.04% 100.00%
EPS 1.39 2.10 2.30 0.00 0.21 0.27 -0.06 -
  YoY % -33.81% -8.70% 0.00% 0.00% -22.22% 550.00% -
  Horiz. % -2,316.67% -3,500.00% -3,833.33% -0.00% -350.00% -450.00% 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 6.02 5.73 4.70 0.00 3.59 2.20 3.61 10.39%
  YoY % 5.06% 21.91% 0.00% 0.00% 63.18% -39.06% -
  Horiz. % 166.76% 158.73% 130.19% 0.00% 99.45% 60.94% 100.00%
P/EPS 27.90 17.22 14.77 0.00 97.87 47.54 -364.71 -
  YoY % 62.02% 16.59% 0.00% 0.00% 105.87% 113.04% -
  Horiz. % -7.65% -4.72% -4.05% -0.00% -26.84% -13.04% 100.00%
EY 3.58 5.81 6.77 0.00 1.02 2.10 -0.27 -
  YoY % -38.38% -14.18% 0.00% 0.00% -51.43% 877.78% -
  Horiz. % -1,325.93% -2,151.85% -2,507.41% -0.00% -377.78% -777.78% 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 5.68 6.01 4.82 0.00 3.51 2.13 3.61 9.16%
  YoY % -5.49% 24.69% 0.00% 0.00% 64.79% -41.00% -
  Horiz. % 157.34% 166.48% 133.52% 0.00% 97.23% 59.00% 100.00%
P/EPS 26.33 18.05 15.15 0.00 95.74 45.90 -364.71 -
  YoY % 45.87% 19.14% 0.00% 0.00% 108.58% 112.59% -
  Horiz. % -7.22% -4.95% -4.15% -0.00% -26.25% -12.59% 100.00%
EY 3.80 5.54 6.60 0.00 1.04 2.18 -0.27 -
  YoY % -31.41% -16.06% 0.00% 0.00% -52.29% 907.41% -
  Horiz. % -1,407.41% -2,051.85% -2,444.44% -0.00% -385.19% -807.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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