Highlights

[BJASSET] YoY 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. %

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 83,281 84,918 93,405 0 72,224 75,041 80,047 0.77%
  YoY % -1.93% -9.09% 0.00% 0.00% -3.75% -6.25% -
  Horiz. % 104.04% 106.09% 116.69% 0.00% 90.23% 93.75% 100.00%
PBT 17,219 25,596 31,074 0 5,869 13,242 1,771 55.23%
  YoY % -32.73% -17.63% 0.00% 0.00% -55.68% 647.71% -
  Horiz. % 972.28% 1,445.29% 1,754.60% 0.00% 331.39% 747.71% 100.00%
Tax -2,842 -1,557 -1,110 0 -1,357 -2,125 -2,165 5.40%
  YoY % -82.53% -40.27% 0.00% 0.00% 36.14% 1.85% -
  Horiz. % 131.27% 71.92% 51.27% -0.00% 62.68% 98.15% 100.00%
NP 14,377 24,039 29,964 0 4,512 11,117 -394 -
  YoY % -40.19% -19.77% 0.00% 0.00% -59.41% 2,921.57% -
  Horiz. % -3,648.98% -6,101.27% -7,605.08% -0.00% -1,145.18% -2,821.57% 100.00%
NP to SH 12,605 22,851 28,187 0 3,469 9,875 -2,423 -
  YoY % -44.84% -18.93% 0.00% 0.00% -64.87% 507.55% -
  Horiz. % -520.22% -943.09% -1,163.31% -0.00% -143.17% -407.55% 100.00%
Tax Rate 16.51 % 6.08 % 3.57 % - % 23.12 % 16.05 % 122.25 % -32.09%
  YoY % 171.55% 70.31% 0.00% 0.00% 44.05% -86.87% -
  Horiz. % 13.51% 4.97% 2.92% 0.00% 18.91% 13.13% 100.00%
Total Cost 68,904 60,879 63,441 0 67,712 63,924 80,441 -2.95%
  YoY % 13.18% -4.04% 0.00% 0.00% 5.93% -20.53% -
  Horiz. % 85.66% 75.68% 78.87% 0.00% 84.18% 79.47% 100.00%
Net Worth 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 1,067,914 12.12%
  YoY % 5.56% 13.95% 0.00% 0.00% 1.76% 15.33% -
  Horiz. % 180.71% 171.18% 150.23% 0.00% 117.36% 115.33% 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 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 1,067,914 12.12%
  YoY % 5.56% 13.95% 0.00% 0.00% 1.76% 15.33% -
  Horiz. % 180.71% 171.18% 150.23% 0.00% 117.36% 115.33% 100.00%
NOSH 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 897,407 4.30%
  YoY % 0.07% 0.05% -0.44% 0.00% 0.85% 23.64% -
  Horiz. % 124.30% 124.21% 124.15% 124.70% 124.70% 123.64% 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 17.26 % 28.31 % 32.08 % - % 6.25 % 14.81 % -0.49 % -
  YoY % -39.03% -11.75% 0.00% 0.00% -57.80% 3,122.45% -
  Horiz. % -3,522.45% -5,777.55% -6,546.94% 0.00% -1,275.51% -3,022.45% 100.00%
ROE 0.65 % 1.25 % 1.76 % - % 0.28 % 0.80 % -0.23 % -
  YoY % -48.00% -28.98% 0.00% 0.00% -65.00% 447.83% -
  Horiz. % -282.61% -543.48% -765.22% 0.00% -121.74% -347.83% 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 7.47 7.62 8.38 - 6.45 6.76 8.92 -3.37%
  YoY % -1.97% -9.07% 0.00% 0.00% -4.59% -24.22% -
  Horiz. % 83.74% 85.43% 93.95% 0.00% 72.31% 75.78% 100.00%
EPS 1.13 2.05 2.53 0.00 0.31 0.89 -0.27 -
  YoY % -44.88% -18.97% 0.00% 0.00% -65.17% 429.63% -
  Horiz. % -418.52% -759.26% -937.04% -0.00% -114.81% -329.63% 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 3.26 3.32 3.65 - 2.82 2.93 3.13 0.79%
  YoY % -1.81% -9.04% 0.00% 0.00% -3.75% -6.39% -
  Horiz. % 104.15% 106.07% 116.61% 0.00% 90.10% 93.61% 100.00%
EPS 0.49 0.89 1.10 0.00 0.14 0.39 -0.09 -
  YoY % -44.94% -19.09% 0.00% 0.00% -64.10% 533.33% -
  Horiz. % -544.44% -988.89% -1,222.22% -0.00% -155.56% -433.33% 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 0.7543 0.7146 0.6271 - 0.4899 0.4814 0.4174 12.12%
  YoY % 5.56% 13.95% 0.00% 0.00% 1.77% 15.33% -
  Horiz. % 180.71% 171.20% 150.24% 0.00% 117.37% 115.33% 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 11.92 10.90 9.30 0.00 7.13 4.29 6.95 10.99%
  YoY % 9.36% 17.20% 0.00% 0.00% 66.20% -38.27% -
  Horiz. % 171.51% 156.83% 133.81% 0.00% 102.59% 61.73% 100.00%
P/EPS 78.76 40.49 30.83 0.00 148.39 32.58 -229.63 -
  YoY % 94.52% 31.33% 0.00% 0.00% 355.46% 114.19% -
  Horiz. % -34.30% -17.63% -13.43% -0.00% -64.62% -14.19% 100.00%
EY 1.27 2.47 3.24 0.00 0.67 3.07 -0.44 -
  YoY % -48.58% -23.77% 0.00% 0.00% -78.18% 797.73% -
  Horiz. % -288.64% -561.36% -736.36% -0.00% -152.27% -697.73% 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 11.25 11.42 9.54 0.00 6.97 4.14 6.95 9.76%
  YoY % -1.49% 19.71% 0.00% 0.00% 68.36% -40.43% -
  Horiz. % 161.87% 164.32% 137.27% 0.00% 100.29% 59.57% 100.00%
P/EPS 74.34 42.44 31.62 0.00 145.16 31.46 -229.63 -
  YoY % 75.16% 34.22% 0.00% 0.00% 361.41% 113.70% -
  Horiz. % -32.37% -18.48% -13.77% -0.00% -63.21% -13.70% 100.00%
EY 1.35 2.36 3.16 0.00 0.69 3.18 -0.44 -
  YoY % -42.80% -25.32% 0.00% 0.00% -78.30% 822.73% -
  Horiz. % -306.82% -536.36% -718.18% -0.00% -156.82% -722.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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