Highlights

[BJASSET] YoY Quarter Result on 2010-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -7.66%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Revenue 105,651 83,281 84,918 93,405 0 72,224 75,041 6.84%
  YoY % 26.86% -1.93% -9.09% 0.00% 0.00% -3.75% -
  Horiz. % 140.79% 110.98% 113.16% 124.47% 0.00% 96.25% 100.00%
PBT 25,017 17,219 25,596 31,074 0 5,869 13,242 13.09%
  YoY % 45.29% -32.73% -17.63% 0.00% 0.00% -55.68% -
  Horiz. % 188.92% 130.03% 193.29% 234.66% 0.00% 44.32% 100.00%
Tax -6,924 -2,842 -1,557 -1,110 0 -1,357 -2,125 25.67%
  YoY % -143.63% -82.53% -40.27% 0.00% 0.00% 36.14% -
  Horiz. % 325.84% 133.74% 73.27% 52.24% -0.00% 63.86% 100.00%
NP 18,093 14,377 24,039 29,964 0 4,512 11,117 9.88%
  YoY % 25.85% -40.19% -19.77% 0.00% 0.00% -59.41% -
  Horiz. % 162.75% 129.32% 216.24% 269.53% 0.00% 40.59% 100.00%
NP to SH 16,250 12,605 22,851 28,187 0 3,469 9,875 10.11%
  YoY % 28.92% -44.84% -18.93% 0.00% 0.00% -64.87% -
  Horiz. % 164.56% 127.65% 231.40% 285.44% 0.00% 35.13% 100.00%
Tax Rate 27.68 % 16.51 % 6.08 % 3.57 % - % 23.12 % 16.05 % 11.12%
  YoY % 67.66% 171.55% 70.31% 0.00% 0.00% 44.05% -
  Horiz. % 172.46% 102.87% 37.88% 22.24% 0.00% 144.05% 100.00%
Total Cost 87,558 68,904 60,879 63,441 0 67,712 63,924 6.27%
  YoY % 27.07% 13.18% -4.04% 0.00% 0.00% 5.93% -
  Horiz. % 136.97% 107.79% 95.24% 99.24% 0.00% 105.93% 100.00%
Net Worth 2,081,335 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 10.68%
  YoY % 7.85% 5.56% 13.95% 0.00% 0.00% 1.76% -
  Horiz. % 168.99% 156.69% 148.43% 130.26% 0.00% 101.76% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Net Worth 2,081,335 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 10.68%
  YoY % 7.85% 5.56% 13.95% 0.00% 0.00% 1.76% -
  Horiz. % 168.99% 156.69% 148.43% 130.26% 0.00% 101.76% 100.00%
NOSH 1,113,013 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 0.06%
  YoY % -0.22% 0.07% 0.05% -0.44% 0.00% 0.85% -
  Horiz. % 100.31% 100.53% 100.46% 100.41% 100.85% 100.85% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
NP Margin 17.13 % 17.26 % 28.31 % 32.08 % - % 6.25 % 14.81 % 2.85%
  YoY % -0.75% -39.03% -11.75% 0.00% 0.00% -57.80% -
  Horiz. % 115.67% 116.54% 191.15% 216.61% 0.00% 42.20% 100.00%
ROE 0.78 % 0.65 % 1.25 % 1.76 % - % 0.28 % 0.80 % -0.49%
  YoY % 20.00% -48.00% -28.98% 0.00% 0.00% -65.00% -
  Horiz. % 97.50% 81.25% 156.25% 220.00% 0.00% 35.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 9.49 7.47 7.62 8.38 - 6.45 6.76 6.78%
  YoY % 27.04% -1.97% -9.07% 0.00% 0.00% -4.59% -
  Horiz. % 140.38% 110.50% 112.72% 123.96% 0.00% 95.41% 100.00%
EPS 1.46 1.13 2.05 2.53 0.00 0.31 0.89 10.05%
  YoY % 29.20% -44.88% -18.97% 0.00% 0.00% -65.17% -
  Horiz. % 164.04% 126.97% 230.34% 284.27% 0.00% 34.83% 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 1.8700 1.7300 1.6400 1.4400 - 1.1200 1.1100 10.62%
  YoY % 8.09% 5.49% 13.89% 0.00% 0.00% 0.90% -
  Horiz. % 168.47% 155.86% 147.75% 129.73% 0.00% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 4.13 3.26 3.32 3.65 - 2.82 2.93 6.87%
  YoY % 26.69% -1.81% -9.04% 0.00% 0.00% -3.75% -
  Horiz. % 140.96% 111.26% 113.31% 124.57% 0.00% 96.25% 100.00%
EPS 0.64 0.49 0.89 1.10 0.00 0.14 0.39 10.05%
  YoY % 30.61% -44.94% -19.09% 0.00% 0.00% -64.10% -
  Horiz. % 164.10% 125.64% 228.21% 282.05% 0.00% 35.90% 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 0.8136 0.7543 0.7146 0.6271 - 0.4899 0.4814 10.68%
  YoY % 7.86% 5.56% 13.95% 0.00% 0.00% 1.77% -
  Horiz. % 169.01% 156.69% 148.44% 130.27% 0.00% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 -
Price 0.9500 0.8900 0.8300 0.7800 0.4300 0.4600 0.2900 -
P/RPS 10.01 11.92 10.90 9.30 0.00 7.13 4.29 17.81%
  YoY % -16.02% 9.36% 17.20% 0.00% 0.00% 66.20% -
  Horiz. % 233.33% 277.86% 254.08% 216.78% 0.00% 166.20% 100.00%
P/EPS 65.07 78.76 40.49 30.83 0.00 148.39 32.58 14.32%
  YoY % -17.38% 94.52% 31.33% 0.00% 0.00% 355.46% -
  Horiz. % 199.72% 241.74% 124.28% 94.63% 0.00% 455.46% 100.00%
EY 1.54 1.27 2.47 3.24 0.00 0.67 3.07 -12.49%
  YoY % 21.26% -48.58% -23.77% 0.00% 0.00% -78.18% -
  Horiz. % 50.16% 41.37% 80.46% 105.54% 0.00% 21.82% 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 0.51 0.54 0.00 0.41 0.26 13.92%
  YoY % 0.00% 0.00% -5.56% 0.00% 0.00% 57.69% -
  Horiz. % 196.15% 196.15% 196.15% 207.69% 0.00% 157.69% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 19/02/14 07/02/13 15/02/12 22/02/11 - 04/12/09 03/12/08 -
Price 0.8500 0.8400 0.8700 0.8000 0.0000 0.4500 0.2800 -
P/RPS 8.95 11.25 11.42 9.54 0.00 6.97 4.14 16.08%
  YoY % -20.44% -1.49% 19.71% 0.00% 0.00% 68.36% -
  Horiz. % 216.18% 271.74% 275.85% 230.43% 0.00% 168.36% 100.00%
P/EPS 58.22 74.34 42.44 31.62 0.00 145.16 31.46 12.64%
  YoY % -21.68% 75.16% 34.22% 0.00% 0.00% 361.41% -
  Horiz. % 185.06% 236.30% 134.90% 100.51% 0.00% 461.41% 100.00%
EY 1.72 1.35 2.36 3.16 0.00 0.69 3.18 -11.21%
  YoY % 27.41% -42.80% -25.32% 0.00% 0.00% -78.30% -
  Horiz. % 54.09% 42.45% 74.21% 99.37% 0.00% 21.70% 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 0.49 0.53 0.56 0.00 0.40 0.25 12.04%
  YoY % -8.16% -7.55% -5.36% 0.00% 0.00% 60.00% -
  Horiz. % 180.00% 196.00% 212.00% 224.00% 0.00% 160.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers