Highlights

[BJASSET] YoY Quarter Result on 2009-07-31 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 17-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Jul-2009  [#1]
Profit Trend QoQ -     - %    YoY -     158.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 76,096 90,993 0 71,414 72,024 74,856 74,160 0.50%
  YoY % -16.37% 0.00% 0.00% -0.85% -3.78% 0.94% -
  Horiz. % 102.61% 122.70% 0.00% 96.30% 97.12% 100.94% 100.00%
PBT 33,160 34,490 0 4,659 -905 3,481 -4,289 -
  YoY % -3.86% 0.00% 0.00% 614.81% -126.00% 181.16% -
  Horiz. % -773.14% -804.15% -0.00% -108.63% 21.10% -81.16% 100.00%
Tax -1,337 -2,186 0 -1,502 -1,208 -1,377 -232 40.32%
  YoY % 38.84% 0.00% 0.00% -24.34% 12.27% -493.53% -
  Horiz. % 576.29% 942.24% -0.00% 647.41% 520.69% 593.53% 100.00%
NP 31,823 32,304 0 3,157 -2,113 2,104 -4,521 -
  YoY % -1.49% 0.00% 0.00% 249.41% -200.43% 146.54% -
  Horiz. % -703.89% -714.53% -0.00% -69.83% 46.74% -46.54% 100.00%
NP to SH 30,765 30,526 0 1,799 -3,062 888 -5,916 -
  YoY % 0.78% 0.00% 0.00% 158.75% -444.82% 115.01% -
  Horiz. % -520.03% -515.99% -0.00% -30.41% 51.76% -15.01% 100.00%
Tax Rate 4.03 % 6.34 % - % 32.24 % - % 39.56 % - % -
  YoY % -36.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.19% 16.03% 0.00% 81.50% 0.00% 100.00% -
Total Cost 44,273 58,689 0 68,257 74,137 72,752 78,681 -10.53%
  YoY % -24.56% 0.00% 0.00% -7.93% 1.90% -7.54% -
  Horiz. % 56.27% 74.59% 0.00% 86.75% 94.22% 92.46% 100.00%
Net Worth 1,816,918 1,593,145 - 1,259,300 1,213,864 1,065,600 1,192,301 8.49%
  YoY % 14.05% 0.00% 0.00% 3.74% 13.91% -10.63% -
  Horiz. % 152.39% 133.62% 0.00% 105.62% 101.81% 89.37% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 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
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,816,918 1,593,145 - 1,259,300 1,213,864 1,065,600 1,192,301 8.49%
  YoY % 14.05% 0.00% 0.00% 3.74% 13.91% -10.63% -
  Horiz. % 152.39% 133.62% 0.00% 105.62% 101.81% 89.37% 100.00%
NOSH 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 887,999 910,153 4.00%
  YoY % 0.05% -0.91% 0.00% 2.82% 23.15% -2.43% -
  Horiz. % 122.47% 122.41% 123.54% 123.54% 120.15% 97.57% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 41.82 % 35.50 % - % 4.42 % -2.93 % 2.81 % -6.10 % -
  YoY % 17.80% 0.00% 0.00% 250.85% -204.27% 146.07% -
  Horiz. % -685.57% -581.97% 0.00% -72.46% 48.03% -46.07% 100.00%
ROE 1.69 % 1.92 % - % 0.14 % -0.25 % 0.08 % -0.50 % -
  YoY % -11.98% 0.00% 0.00% 156.00% -412.50% 116.00% -
  Horiz. % -338.00% -384.00% 0.00% -28.00% 50.00% -16.00% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 6.83 8.17 - 6.35 6.59 8.43 8.15 -3.36%
  YoY % -16.40% 0.00% 0.00% -3.64% -21.83% 3.44% -
  Horiz. % 83.80% 100.25% 0.00% 77.91% 80.86% 103.44% 100.00%
EPS 2.76 2.74 0.00 0.16 -0.28 0.10 -0.65 -
  YoY % 0.73% 0.00% 0.00% 157.14% -380.00% 115.38% -
  Horiz. % -424.62% -421.54% -0.00% -24.62% 43.08% -15.38% 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 1.6300 1.4300 - 1.1200 1.1100 1.2000 1.3100 4.32%
  YoY % 13.99% 0.00% 0.00% 0.90% -7.50% -8.40% -
  Horiz. % 124.43% 109.16% 0.00% 85.50% 84.73% 91.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 2.97 3.56 - 2.79 2.82 2.93 2.90 0.46%
  YoY % -16.57% 0.00% 0.00% -1.06% -3.75% 1.03% -
  Horiz. % 102.41% 122.76% 0.00% 96.21% 97.24% 101.03% 100.00%
EPS 1.20 1.19 0.00 0.07 -0.12 0.03 -0.23 -
  YoY % 0.84% 0.00% 0.00% 158.33% -500.00% 113.04% -
  Horiz. % -521.74% -517.39% -0.00% -30.43% 52.17% -13.04% 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 0.7102 0.6227 - 0.4922 0.4745 0.4165 0.4661 8.49%
  YoY % 14.05% 0.00% 0.00% 3.73% 13.93% -10.64% -
  Horiz. % 152.37% 133.60% 0.00% 105.60% 101.80% 89.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.7800 0.6200 0.4700 0.4000 0.4200 0.5900 0.4700 -
P/RPS 11.43 7.59 0.00 6.30 6.38 7.00 5.77 14.14%
  YoY % 50.59% 0.00% 0.00% -1.25% -8.86% 21.32% -
  Horiz. % 198.09% 131.54% 0.00% 109.19% 110.57% 121.32% 100.00%
P/EPS 28.26 22.63 0.00 250.00 -150.00 590.00 -72.31 -
  YoY % 24.88% 0.00% 0.00% 266.67% -125.42% 915.93% -
  Horiz. % -39.08% -31.30% -0.00% -345.73% 207.44% -815.93% 100.00%
EY 3.54 4.42 0.00 0.40 -0.67 0.17 -1.38 -
  YoY % -19.91% 0.00% 0.00% 159.70% -494.12% 112.32% -
  Horiz. % -256.52% -320.29% -0.00% -28.99% 48.55% -12.32% 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 0.48 0.43 0.00 0.36 0.38 0.49 0.36 5.72%
  YoY % 11.63% 0.00% 0.00% -5.26% -22.45% 36.11% -
  Horiz. % 133.33% 119.44% 0.00% 100.00% 105.56% 136.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 22/11/11 15/11/10 - 17/09/09 17/09/08 12/09/07 11/09/06 -
Price 0.8600 0.7700 0.0000 0.4600 0.3800 0.4300 0.4200 -
P/RPS 12.60 9.43 0.00 7.24 5.77 5.10 5.15 18.89%
  YoY % 33.62% 0.00% 0.00% 25.48% 13.14% -0.97% -
  Horiz. % 244.66% 183.11% 0.00% 140.58% 112.04% 99.03% 100.00%
P/EPS 31.16 28.10 0.00 287.50 -135.71 430.00 -64.62 -
  YoY % 10.89% 0.00% 0.00% 311.85% -131.56% 765.43% -
  Horiz. % -48.22% -43.48% -0.00% -444.91% 210.01% -665.43% 100.00%
EY 3.21 3.56 0.00 0.35 -0.74 0.23 -1.55 -
  YoY % -9.83% 0.00% 0.00% 147.30% -421.74% 114.84% -
  Horiz. % -207.10% -229.68% -0.00% -22.58% 47.74% -14.84% 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 0.53 0.54 0.00 0.41 0.34 0.36 0.32 10.25%
  YoY % -1.85% 0.00% 0.00% 20.59% -5.56% 12.50% -
  Horiz. % 165.62% 168.75% 0.00% 128.12% 106.25% 112.50% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers