Highlights

[BJASSET] YoY Cumulative Quarter Result on 2011-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     53.24%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Revenue 312,932 258,008 251,180 273,054 0 220,124 251,907 4.29%
  YoY % 21.29% 2.72% -8.01% 0.00% 0.00% -12.62% -
  Horiz. % 124.23% 102.42% 99.71% 108.39% 0.00% 87.38% 100.00%
PBT 80,607 49,827 79,628 99,394 0 33,266 19,125 32.12%
  YoY % 61.77% -37.43% -19.89% 0.00% 0.00% 73.94% -
  Horiz. % 421.47% 260.53% 416.36% 519.71% 0.00% 173.94% 100.00%
Tax -58,067 -7,149 -6,466 -5,288 0 -4,566 -6,020 55.10%
  YoY % -712.24% -10.56% -22.28% 0.00% 0.00% 24.15% -
  Horiz. % 964.57% 118.75% 107.41% 87.84% -0.00% 75.85% 100.00%
NP 22,540 42,678 73,162 94,106 0 28,700 13,105 11.07%
  YoY % -47.19% -41.67% -22.26% 0.00% 0.00% 119.00% -
  Horiz. % 172.00% 325.66% 558.28% 718.09% 0.00% 219.00% 100.00%
NP to SH 20,993 37,341 68,970 89,974 0 24,785 9,530 16.52%
  YoY % -43.78% -45.86% -23.34% 0.00% 0.00% 160.07% -
  Horiz. % 220.28% 391.83% 723.71% 944.11% 0.00% 260.07% 100.00%
Tax Rate 72.04 % 14.35 % 8.12 % 5.32 % - % 13.73 % 31.48 % 17.39%
  YoY % 402.02% 76.72% 52.63% 0.00% 0.00% -56.39% -
  Horiz. % 228.84% 45.58% 25.79% 16.90% 0.00% 43.61% 100.00%
Total Cost 290,392 215,330 178,018 178,948 0 191,424 238,802 3.86%
  YoY % 34.86% 20.96% -0.52% 0.00% 0.00% -19.84% -
  Horiz. % 121.60% 90.17% 74.55% 74.94% 0.00% 80.16% 100.00%
Net Worth 2,054,870 2,195,873 1,835,491 1,636,903 - 1,267,035 1,241,116 10.26%
  YoY % -6.42% 19.63% 12.13% 0.00% 0.00% 2.09% -
  Horiz. % 165.57% 176.93% 147.89% 131.89% 0.00% 102.09% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Net Worth 2,054,870 2,195,873 1,835,491 1,636,903 - 1,267,035 1,241,116 10.26%
  YoY % -6.42% 19.63% 12.13% 0.00% 0.00% 2.09% -
  Horiz. % 165.57% 176.93% 147.89% 131.89% 0.00% 102.09% 100.00%
NOSH 1,110,740 1,114,656 1,112,419 1,113,539 1,111,434 1,111,434 1,108,139 0.05%
  YoY % -0.35% 0.20% -0.10% 0.19% 0.00% 0.30% -
  Horiz. % 100.23% 100.59% 100.39% 100.49% 100.30% 100.30% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
NP Margin 7.20 % 16.54 % 29.13 % 34.46 % - % 13.04 % 5.20 % 6.50%
  YoY % -56.47% -43.22% -15.47% 0.00% 0.00% 150.77% -
  Horiz. % 138.46% 318.08% 560.19% 662.69% 0.00% 250.77% 100.00%
ROE 1.02 % 1.70 % 3.76 % 5.50 % - % 1.96 % 0.77 % 5.60%
  YoY % -40.00% -54.79% -31.64% 0.00% 0.00% 154.55% -
  Horiz. % 132.47% 220.78% 488.31% 714.29% 0.00% 254.55% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
RPS 28.17 23.15 22.58 24.52 - 19.81 22.73 4.24%
  YoY % 21.68% 2.52% -7.91% 0.00% 0.00% -12.85% -
  Horiz. % 123.93% 101.85% 99.34% 107.88% 0.00% 87.15% 100.00%
EPS 1.89 3.35 6.20 8.08 0.00 2.23 0.86 16.47%
  YoY % -43.58% -45.97% -23.27% 0.00% 0.00% 159.30% -
  Horiz. % 219.77% 389.53% 720.93% 939.53% 0.00% 259.30% 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 1.8500 1.9700 1.6500 1.4700 - 1.1400 1.1200 10.21%
  YoY % -6.09% 19.39% 12.24% 0.00% 0.00% 1.79% -
  Horiz. % 165.18% 175.89% 147.32% 131.25% 0.00% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
RPS 12.23 10.09 9.82 10.67 - 8.60 9.85 4.28%
  YoY % 21.21% 2.75% -7.97% 0.00% 0.00% -12.69% -
  Horiz. % 124.16% 102.44% 99.70% 108.32% 0.00% 87.31% 100.00%
EPS 0.82 1.46 2.70 3.52 0.00 0.97 0.37 16.66%
  YoY % -43.84% -45.93% -23.30% 0.00% 0.00% 162.16% -
  Horiz. % 221.62% 394.59% 729.73% 951.35% 0.00% 262.16% 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 0.8032 0.8583 0.7175 0.6398 - 0.4953 0.4851 10.26%
  YoY % -6.42% 19.62% 12.14% 0.00% 0.00% 2.10% -
  Horiz. % 165.57% 176.93% 147.91% 131.89% 0.00% 102.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 -
Price 0.8500 0.8800 0.8800 0.8300 0.5400 0.4900 0.2800 -
P/RPS 3.02 3.80 3.90 3.38 0.00 2.47 1.23 19.00%
  YoY % -20.53% -2.56% 15.38% 0.00% 0.00% 100.81% -
  Horiz. % 245.53% 308.94% 317.07% 274.80% 0.00% 200.81% 100.00%
P/EPS 44.97 26.27 14.19 10.27 0.00 21.97 32.56 6.45%
  YoY % 71.18% 85.13% 38.17% 0.00% 0.00% -32.52% -
  Horiz. % 138.11% 80.68% 43.58% 31.54% 0.00% 67.48% 100.00%
EY 2.22 3.81 7.05 9.73 0.00 4.55 3.07 -6.08%
  YoY % -41.73% -45.96% -27.54% 0.00% 0.00% 48.21% -
  Horiz. % 72.31% 124.10% 229.64% 316.94% 0.00% 148.21% 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 0.46 0.45 0.53 0.56 0.00 0.43 0.25 12.53%
  YoY % 2.22% -15.09% -5.36% 0.00% 0.00% 72.00% -
  Horiz. % 184.00% 180.00% 212.00% 224.00% 0.00% 172.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Date 20/05/14 16/05/13 23/05/12 19/05/11 - 18/03/10 18/03/09 -
Price 0.8350 0.8900 0.8200 1.1200 0.0000 0.4900 0.2800 -
P/RPS 2.96 3.85 3.63 4.57 0.00 2.47 1.23 18.54%
  YoY % -23.12% 6.06% -20.57% 0.00% 0.00% 100.81% -
  Horiz. % 240.65% 313.01% 295.12% 371.54% 0.00% 200.81% 100.00%
P/EPS 44.18 26.57 13.23 13.86 0.00 21.97 32.56 6.09%
  YoY % 66.28% 100.83% -4.55% 0.00% 0.00% -32.52% -
  Horiz. % 135.69% 81.60% 40.63% 42.57% 0.00% 67.48% 100.00%
EY 2.26 3.76 7.56 7.21 0.00 4.55 3.07 -5.76%
  YoY % -39.89% -50.26% 4.85% 0.00% 0.00% 48.21% -
  Horiz. % 73.62% 122.48% 246.25% 234.85% 0.00% 148.21% 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 0.45 0.50 0.76 0.00 0.43 0.25 12.05%
  YoY % 0.00% -10.00% -34.21% 0.00% 0.00% 72.00% -
  Horiz. % 180.00% 180.00% 200.00% 304.00% 0.00% 172.00% 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
 
 

492  426  514  745 

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 
 K1 0.525+0.08 
 CAREPLS 1.54+0.35 
 AIRASIA 0.86+0.035 
 HLT 0.94+0.245 
 HLT-WA 0.63+0.19 
 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