Highlights

[BJASSET] YoY Cumulative 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. %

Cumulative 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 258,008 251,180 273,054 0 220,124 251,907 237,231 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 49,827 79,628 99,394 0 33,266 19,125 6,974 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 -7,149 -6,466 -5,288 0 -4,566 -6,020 -4,902 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 42,678 73,162 94,106 0 28,700 13,105 2,072 79.58%
  YoY % -41.67% -22.26% 0.00% 0.00% 119.00% 532.48% -
  Horiz. % 2,059.75% 3,530.98% 4,541.80% 0.00% 1,385.14% 632.48% 100.00%
NP to SH 37,341 68,970 89,974 0 24,785 9,530 -2,438 -
  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 215,330 178,018 178,948 0 191,424 238,802 235,159 -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 1.70 % 3.76 % 5.50 % - % 1.96 % 0.77 % -0.23 % -
  YoY % -54.79% -31.64% 0.00% 0.00% 154.55% 434.78% -
  Horiz. % -739.13% -1,634.78% -2,391.30% 0.00% -852.17% -334.78% 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 23.15 22.58 24.52 - 19.81 22.73 26.27 -2.42%
  YoY % 2.52% -7.91% 0.00% 0.00% -12.85% -13.48% -
  Horiz. % 88.12% 85.95% 93.34% 0.00% 75.41% 86.52% 100.00%
EPS 3.35 6.20 8.08 0.00 2.23 0.86 -0.27 -
  YoY % -45.97% -23.27% 0.00% 0.00% 159.30% 418.52% -
  Horiz. % -1,240.74% -2,296.30% -2,992.59% -0.00% -825.93% -318.52% 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 - 2,558,270
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 10.09 9.82 10.67 - 8.60 9.85 9.27 1.65%
  YoY % 2.75% -7.97% 0.00% 0.00% -12.69% 6.26% -
  Horiz. % 108.85% 105.93% 115.10% 0.00% 92.77% 106.26% 100.00%
EPS 1.46 2.70 3.52 0.00 0.97 0.37 -0.10 -
  YoY % -45.93% -23.30% 0.00% 0.00% 162.16% 470.00% -
  Horiz. % -1,460.00% -2,700.00% -3,520.00% -0.00% -970.00% -370.00% 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 0.8583 0.7175 0.6398 - 0.4953 0.4851 0.4200 14.83%
  YoY % 19.62% 12.14% 0.00% 0.00% 2.10% 15.50% -
  Horiz. % 204.36% 170.83% 152.33% 0.00% 117.93% 115.50% 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 3.80 3.90 3.38 0.00 2.47 1.23 2.28 10.39%
  YoY % -2.56% 15.38% 0.00% 0.00% 100.81% -46.05% -
  Horiz. % 166.67% 171.05% 148.25% 0.00% 108.33% 53.95% 100.00%
P/EPS 26.27 14.19 10.27 0.00 21.97 32.56 -222.22 -
  YoY % 85.13% 38.17% 0.00% 0.00% -32.52% 114.65% -
  Horiz. % -11.82% -6.39% -4.62% -0.00% -9.89% -14.65% 100.00%
EY 3.81 7.05 9.73 0.00 4.55 3.07 -0.45 -
  YoY % -45.96% -27.54% 0.00% 0.00% 48.21% 782.22% -
  Horiz. % -846.67% -1,566.67% -2,162.22% -0.00% -1,011.11% -682.22% 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 3.85 3.63 4.57 0.00 2.47 1.23 1.79 15.98%
  YoY % 6.06% -20.57% 0.00% 0.00% 100.81% -31.28% -
  Horiz. % 215.08% 202.79% 255.31% 0.00% 137.99% 68.72% 100.00%
P/EPS 26.57 13.23 13.86 0.00 21.97 32.56 -174.07 -
  YoY % 100.83% -4.55% 0.00% 0.00% -32.52% 118.71% -
  Horiz. % -15.26% -7.60% -7.96% -0.00% -12.62% -18.71% 100.00%
EY 3.76 7.56 7.21 0.00 4.55 3.07 -0.57 -
  YoY % -50.26% 4.85% 0.00% 0.00% 48.21% 638.60% -
  Horiz. % -659.65% -1,326.32% -1,264.91% -0.00% -798.25% -538.60% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS