Highlights

[BJASSET] YoY Quarter Result on 2009-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Revenue 81,009 76,096 90,993 0 71,414 72,024 74,856 1.54%
  YoY % 6.46% -16.37% 0.00% 0.00% -0.85% -3.78% -
  Horiz. % 108.22% 101.66% 121.56% 0.00% 95.40% 96.22% 100.00%
PBT 25,935 33,160 34,490 0 4,659 -905 3,481 47.44%
  YoY % -21.79% -3.86% 0.00% 0.00% 614.81% -126.00% -
  Horiz. % 745.04% 952.60% 990.81% 0.00% 133.84% -26.00% 100.00%
Tax -1,690 -1,337 -2,186 0 -1,502 -1,208 -1,377 4.04%
  YoY % -26.40% 38.84% 0.00% 0.00% -24.34% 12.27% -
  Horiz. % 122.73% 97.10% 158.75% -0.00% 109.08% 87.73% 100.00%
NP 24,245 31,823 32,304 0 3,157 -2,113 2,104 60.41%
  YoY % -23.81% -1.49% 0.00% 0.00% 249.41% -200.43% -
  Horiz. % 1,152.33% 1,512.50% 1,535.36% 0.00% 150.05% -100.43% 100.00%
NP to SH 22,853 30,765 30,526 0 1,799 -3,062 888 87.37%
  YoY % -25.72% 0.78% 0.00% 0.00% 158.75% -444.82% -
  Horiz. % 2,573.54% 3,464.53% 3,437.61% 0.00% 202.59% -344.82% 100.00%
Tax Rate 6.52 % 4.03 % 6.34 % - % 32.24 % - % 39.56 % -29.43%
  YoY % 61.79% -36.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.48% 10.19% 16.03% 0.00% 81.50% 0.00% 100.00%
Total Cost 56,764 44,273 58,689 0 68,257 74,137 72,752 -4.68%
  YoY % 28.21% -24.56% 0.00% 0.00% -7.93% 1.90% -
  Horiz. % 78.02% 60.85% 80.67% 0.00% 93.82% 101.90% 100.00%
Net Worth 1,928,570 1,816,918 1,593,145 - 1,259,300 1,213,864 1,065,600 12.15%
  YoY % 6.15% 14.05% 0.00% 0.00% 3.74% 13.91% -
  Horiz. % 180.98% 170.51% 149.51% 0.00% 118.18% 113.91% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 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
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 1,928,570 1,816,918 1,593,145 - 1,259,300 1,213,864 1,065,600 12.15%
  YoY % 6.15% 14.05% 0.00% 0.00% 3.74% 13.91% -
  Horiz. % 180.98% 170.51% 149.51% 0.00% 118.18% 113.91% 100.00%
NOSH 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 887,999 4.50%
  YoY % 0.01% 0.05% -0.91% 0.00% 2.82% 23.15% -
  Horiz. % 125.54% 125.53% 125.46% 126.62% 126.62% 123.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 29.93 % 41.82 % 35.50 % - % 4.42 % -2.93 % 2.81 % 57.99%
  YoY % -28.43% 17.80% 0.00% 0.00% 250.85% -204.27% -
  Horiz. % 1,065.12% 1,488.26% 1,263.35% 0.00% 157.30% -104.27% 100.00%
ROE 1.18 % 1.69 % 1.92 % - % 0.14 % -0.25 % 0.08 % 68.25%
  YoY % -30.18% -11.98% 0.00% 0.00% 156.00% -412.50% -
  Horiz. % 1,475.00% 2,112.50% 2,400.00% 0.00% 175.00% -312.50% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
RPS 7.27 6.83 8.17 - 6.35 6.59 8.43 -2.82%
  YoY % 6.44% -16.40% 0.00% 0.00% -3.64% -21.83% -
  Horiz. % 86.24% 81.02% 96.92% 0.00% 75.33% 78.17% 100.00%
EPS 2.05 2.76 2.74 0.00 0.16 -0.28 0.10 79.31%
  YoY % -25.72% 0.73% 0.00% 0.00% 157.14% -380.00% -
  Horiz. % 2,050.00% 2,760.00% 2,740.00% 0.00% 160.00% -280.00% 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 1.7300 1.6300 1.4300 - 1.1200 1.1100 1.2000 7.33%
  YoY % 6.13% 13.99% 0.00% 0.00% 0.90% -7.50% -
  Horiz. % 144.17% 135.83% 119.17% 0.00% 93.33% 92.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
RPS 3.17 2.97 3.56 - 2.79 2.82 2.93 1.53%
  YoY % 6.73% -16.57% 0.00% 0.00% -1.06% -3.75% -
  Horiz. % 108.19% 101.37% 121.50% 0.00% 95.22% 96.25% 100.00%
EPS 0.89 1.20 1.19 0.00 0.07 -0.12 0.03 92.59%
  YoY % -25.83% 0.84% 0.00% 0.00% 158.33% -500.00% -
  Horiz. % 2,966.67% 4,000.00% 3,966.67% 0.00% 233.33% -400.00% 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 0.7539 0.7102 0.6227 - 0.4922 0.4745 0.4165 12.16%
  YoY % 6.15% 14.05% 0.00% 0.00% 3.73% 13.93% -
  Horiz. % 181.01% 170.52% 149.51% 0.00% 118.18% 113.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 -
Price 0.9000 0.7800 0.6200 0.4700 0.4000 0.4200 0.5900 -
P/RPS 12.39 11.43 7.59 0.00 6.30 6.38 7.00 11.67%
  YoY % 8.40% 50.59% 0.00% 0.00% -1.25% -8.86% -
  Horiz. % 177.00% 163.29% 108.43% 0.00% 90.00% 91.14% 100.00%
P/EPS 43.90 28.26 22.63 0.00 250.00 -150.00 590.00 -39.49%
  YoY % 55.34% 24.88% 0.00% 0.00% 266.67% -125.42% -
  Horiz. % 7.44% 4.79% 3.84% 0.00% 42.37% -25.42% 100.00%
EY 2.28 3.54 4.42 0.00 0.40 -0.67 0.17 65.19%
  YoY % -35.59% -19.91% 0.00% 0.00% 159.70% -494.12% -
  Horiz. % 1,341.18% 2,082.35% 2,600.00% 0.00% 235.29% -394.12% 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 0.52 0.48 0.43 0.00 0.36 0.38 0.49 1.16%
  YoY % 8.33% 11.63% 0.00% 0.00% -5.26% -22.45% -
  Horiz. % 106.12% 97.96% 87.76% 0.00% 73.47% 77.55% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Date 22/11/12 22/11/11 15/11/10 - 17/09/09 17/09/08 12/09/07 -
Price 0.9000 0.8600 0.7700 0.0000 0.4600 0.3800 0.4300 -
P/RPS 12.39 12.60 9.43 0.00 7.24 5.77 5.10 18.72%
  YoY % -1.67% 33.62% 0.00% 0.00% 25.48% 13.14% -
  Horiz. % 242.94% 247.06% 184.90% 0.00% 141.96% 113.14% 100.00%
P/EPS 43.90 31.16 28.10 0.00 287.50 -135.71 430.00 -35.67%
  YoY % 40.89% 10.89% 0.00% 0.00% 311.85% -131.56% -
  Horiz. % 10.21% 7.25% 6.53% 0.00% 66.86% -31.56% 100.00%
EY 2.28 3.21 3.56 0.00 0.35 -0.74 0.23 55.81%
  YoY % -28.97% -9.83% 0.00% 0.00% 147.30% -421.74% -
  Horiz. % 991.30% 1,395.65% 1,547.83% 0.00% 152.17% -321.74% 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 0.52 0.53 0.54 0.00 0.41 0.34 0.36 7.37%
  YoY % -1.89% -1.85% 0.00% 0.00% 20.59% -5.56% -
  Horiz. % 144.44% 147.22% 150.00% 0.00% 113.89% 94.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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