Highlights

[BJASSET] YoY Cumulative Quarter Result on 2009-01-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Jan-2009  [#3]
Profit Trend QoQ -     39.88%    YoY -     490.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 273,054 0 220,124 251,907 237,231 227,404 273,844 -0.06%
  YoY % 0.00% 0.00% -12.62% 6.19% 4.32% -16.96% -
  Horiz. % 99.71% 0.00% 80.38% 91.99% 86.63% 83.04% 100.00%
PBT 99,394 0 33,266 19,125 6,974 -8,134 3,914 87.07%
  YoY % 0.00% 0.00% 73.94% 174.23% 185.74% -307.82% -
  Horiz. % 2,539.45% 0.00% 849.92% 488.63% 178.18% -207.82% 100.00%
Tax -5,288 0 -4,566 -6,020 -4,902 -8,075 -3,587 7.81%
  YoY % 0.00% 0.00% 24.15% -22.81% 39.29% -125.12% -
  Horiz. % 147.42% -0.00% 127.29% 167.83% 136.66% 225.12% 100.00%
NP 94,106 0 28,700 13,105 2,072 -16,209 327 199.34%
  YoY % 0.00% 0.00% 119.00% 532.48% 112.78% -5,056.88% -
  Horiz. % 28,778.59% 0.00% 8,776.76% 4,007.65% 633.64% -4,956.88% 100.00%
NP to SH 89,974 0 24,785 9,530 -2,438 -19,492 -3,107 -
  YoY % 0.00% 0.00% 160.07% 490.89% 87.49% -527.36% -
  Horiz. % -2,895.85% -0.00% -797.71% -306.73% 78.47% 627.36% 100.00%
Tax Rate 5.32 % - % 13.73 % 31.48 % 70.29 % - % 91.65 % -42.37%
  YoY % 0.00% 0.00% -56.39% -55.21% 0.00% 0.00% -
  Horiz. % 5.80% 0.00% 14.98% 34.35% 76.69% 0.00% 100.00%
Total Cost 178,948 0 191,424 238,802 235,159 243,613 273,517 -7.89%
  YoY % 0.00% 0.00% -19.84% 1.55% -3.47% -10.93% -
  Horiz. % 65.42% 0.00% 69.99% 87.31% 85.98% 89.07% 100.00%
Net Worth 1,636,903 - 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 5.78%
  YoY % 0.00% 0.00% 2.09% 15.50% -8.83% -3.75% -
  Horiz. % 133.68% 0.00% 103.47% 101.36% 87.75% 96.25% 100.00%
Dividend
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,636,903 - 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 5.78%
  YoY % 0.00% 0.00% 2.09% 15.50% -8.83% -3.75% -
  Horiz. % 133.68% 0.00% 103.47% 101.36% 87.75% 96.25% 100.00%
NOSH 1,113,539 1,111,434 1,111,434 1,108,139 902,962 906,604 913,823 3.90%
  YoY % 0.19% 0.00% 0.30% 22.72% -0.40% -0.79% -
  Horiz. % 121.85% 121.62% 121.62% 121.26% 98.81% 99.21% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 34.46 % - % 13.04 % 5.20 % 0.87 % -7.13 % 0.12 % 199.21%
  YoY % 0.00% 0.00% 150.77% 497.70% 112.20% -6,041.67% -
  Horiz. % 28,716.67% 0.00% 10,866.67% 4,333.33% 725.00% -5,941.67% 100.00%
ROE 5.50 % - % 1.96 % 0.77 % -0.23 % -1.65 % -0.25 % -
  YoY % 0.00% 0.00% 154.55% 434.78% 86.06% -560.00% -
  Horiz. % -2,200.00% 0.00% -784.00% -308.00% 92.00% 660.00% 100.00%
Per Share
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 24.52 - 19.81 22.73 26.27 25.08 29.97 -3.81%
  YoY % 0.00% 0.00% -12.85% -13.48% 4.74% -16.32% -
  Horiz. % 81.82% 0.00% 66.10% 75.84% 87.65% 83.68% 100.00%
EPS 8.08 0.00 2.23 0.86 -0.27 -2.15 -0.34 -
  YoY % 0.00% 0.00% 159.30% 418.52% 87.44% -532.35% -
  Horiz. % -2,376.47% -0.00% -655.88% -252.94% 79.41% 632.35% 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 1.4700 - 1.1400 1.1200 1.1900 1.3000 1.3400 1.81%
  YoY % 0.00% 0.00% 1.79% -5.88% -8.46% -2.99% -
  Horiz. % 109.70% 0.00% 85.07% 83.58% 88.81% 97.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 10.67 - 8.60 9.85 9.27 8.89 10.70 -0.05%
  YoY % 0.00% 0.00% -12.69% 6.26% 4.27% -16.92% -
  Horiz. % 99.72% 0.00% 80.37% 92.06% 86.64% 83.08% 100.00%
EPS 3.52 0.00 0.97 0.37 -0.10 -0.76 -0.12 -
  YoY % 0.00% 0.00% 162.16% 470.00% 86.84% -533.33% -
  Horiz. % -2,933.33% -0.00% -808.33% -308.33% 83.33% 633.33% 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 0.6398 - 0.4953 0.4851 0.4200 0.4607 0.4787 5.78%
  YoY % 0.00% 0.00% 2.10% 15.50% -8.83% -3.76% -
  Horiz. % 133.65% 0.00% 103.47% 101.34% 87.74% 96.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.8300 0.5400 0.4900 0.2800 0.6000 0.4800 0.3300 -
P/RPS 3.38 0.00 2.47 1.23 2.28 1.91 1.10 24.28%
  YoY % 0.00% 0.00% 100.81% -46.05% 19.37% 73.64% -
  Horiz. % 307.27% 0.00% 224.55% 111.82% 207.27% 173.64% 100.00%
P/EPS 10.27 0.00 21.97 32.56 -222.22 -22.33 -97.06 -
  YoY % 0.00% 0.00% -32.52% 114.65% -895.16% 76.99% -
  Horiz. % -10.58% -0.00% -22.64% -33.55% 228.95% 23.01% 100.00%
EY 9.73 0.00 4.55 3.07 -0.45 -4.48 -1.03 -
  YoY % 0.00% 0.00% 48.21% 782.22% 89.96% -334.95% -
  Horiz. % -944.66% -0.00% -441.75% -298.06% 43.69% 434.95% 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 0.56 0.00 0.43 0.25 0.50 0.37 0.25 16.90%
  YoY % 0.00% 0.00% 72.00% -50.00% 35.14% 48.00% -
  Horiz. % 224.00% 0.00% 172.00% 100.00% 200.00% 148.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 19/05/11 - 18/03/10 18/03/09 07/03/08 08/03/07 16/03/06 -
Price 1.1200 0.0000 0.4900 0.2800 0.4700 0.5100 0.3400 -
P/RPS 4.57 0.00 2.47 1.23 1.79 2.03 1.13 31.07%
  YoY % 0.00% 0.00% 100.81% -31.28% -11.82% 79.65% -
  Horiz. % 404.42% 0.00% 218.58% 108.85% 158.41% 179.65% 100.00%
P/EPS 13.86 0.00 21.97 32.56 -174.07 -23.72 -100.00 -
  YoY % 0.00% 0.00% -32.52% 118.71% -633.85% 76.28% -
  Horiz. % -13.86% -0.00% -21.97% -32.56% 174.07% 23.72% 100.00%
EY 7.21 0.00 4.55 3.07 -0.57 -4.22 -1.00 -
  YoY % 0.00% 0.00% 48.21% 638.60% 86.49% -322.00% -
  Horiz. % -721.00% -0.00% -455.00% -307.00% 57.00% 422.00% 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 0.76 0.00 0.43 0.25 0.39 0.39 0.25 24.02%
  YoY % 0.00% 0.00% 72.00% -35.90% 0.00% 56.00% -
  Horiz. % 304.00% 0.00% 172.00% 100.00% 156.00% 156.00% 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.
 


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
 
 

491  412  524  750 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.54+0.35 
 K1 0.515+0.07 
 AIRASIA 0.86+0.035 
 HLT 0.905+0.21 
 BCMALL 0.30+0.04 
 HLT-WA 0.595+0.155 

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