Highlights

[BJASSET] YoY 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 -     10.91%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

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 106,543 93,718 90,166 88,656 0 76,486 104,842 0.31%
  YoY % 13.68% 3.94% 1.70% 0.00% 0.00% -27.05% -
  Horiz. % 101.62% 89.39% 86.00% 84.56% 0.00% 72.95% 100.00%
PBT 34,525 6,673 20,872 33,830 0 22,738 6,788 37.02%
  YoY % 417.38% -68.03% -38.30% 0.00% 0.00% 234.97% -
  Horiz. % 508.62% 98.31% 307.48% 498.38% 0.00% 334.97% 100.00%
Tax -48,780 -2,617 -3,572 -1,992 0 -1,707 -2,687 75.30%
  YoY % -1,763.97% 26.74% -79.32% 0.00% 0.00% 36.47% -
  Horiz. % 1,815.41% 97.39% 132.94% 74.13% -0.00% 63.53% 100.00%
NP -14,255 4,056 17,300 31,838 0 21,031 4,101 -
  YoY % -451.45% -76.55% -45.66% 0.00% 0.00% 412.83% -
  Horiz. % -347.60% 98.90% 421.85% 776.35% 0.00% 512.83% 100.00%
NP to SH -12,254 1,883 15,354 31,261 0 19,517 2,717 -
  YoY % -750.77% -87.74% -50.88% 0.00% 0.00% 618.33% -
  Horiz. % -451.01% 69.30% 565.11% 1,150.57% 0.00% 718.33% 100.00%
Tax Rate 141.29 % 39.22 % 17.11 % 5.89 % - % 7.51 % 39.58 % 27.94%
  YoY % 260.25% 129.22% 190.49% 0.00% 0.00% -81.03% -
  Horiz. % 356.97% 99.09% 43.23% 14.88% 0.00% 18.97% 100.00%
Total Cost 120,798 89,662 72,866 56,818 0 55,455 100,741 3.58%
  YoY % 34.73% 23.05% 28.24% 0.00% 0.00% -44.95% -
  Horiz. % 119.91% 89.00% 72.33% 56.40% 0.00% 55.05% 100.00%
Net Worth 2,060,899 2,182,064 1,835,804 1,635,361 - 1,271,393 1,267,933 9.86%
  YoY % -5.55% 18.86% 12.26% 0.00% 0.00% 0.27% -
  Horiz. % 162.54% 172.10% 144.79% 128.98% 0.00% 100.27% 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 2,060,899 2,182,064 1,835,804 1,635,361 - 1,271,393 1,267,933 9.86%
  YoY % -5.55% 18.86% 12.26% 0.00% 0.00% 0.27% -
  Horiz. % 162.54% 172.10% 144.79% 128.98% 0.00% 100.27% 100.00%
NOSH 1,113,999 1,107,647 1,112,608 1,112,491 1,115,257 1,115,257 1,132,083 -0.31%
  YoY % 0.57% -0.45% 0.01% -0.25% 0.00% -1.49% -
  Horiz. % 98.40% 97.84% 98.28% 98.27% 98.51% 98.51% 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 -13.38 % 4.33 % 19.19 % 35.91 % - % 27.50 % 3.91 % -
  YoY % -409.01% -77.44% -46.56% 0.00% 0.00% 603.32% -
  Horiz. % -342.20% 110.74% 490.79% 918.41% 0.00% 703.32% 100.00%
ROE -0.59 % 0.09 % 0.84 % 1.91 % - % 1.54 % 0.21 % -
  YoY % -755.56% -89.29% -56.02% 0.00% 0.00% 633.33% -
  Horiz. % -280.95% 42.86% 400.00% 909.52% 0.00% 733.33% 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 9.56 8.46 8.10 7.97 - 6.86 9.26 0.62%
  YoY % 13.00% 4.44% 1.63% 0.00% 0.00% -25.92% -
  Horiz. % 103.24% 91.36% 87.47% 86.07% 0.00% 74.08% 100.00%
EPS -1.10 0.17 1.38 2.81 0.00 1.75 0.24 -
  YoY % -747.06% -87.68% -50.89% 0.00% 0.00% 629.17% -
  Horiz. % -458.33% 70.83% 575.00% 1,170.83% 0.00% 729.17% 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 4.16 3.66 3.52 3.47 - 2.99 4.10 0.28%
  YoY % 13.66% 3.98% 1.44% 0.00% 0.00% -27.07% -
  Horiz. % 101.46% 89.27% 85.85% 84.63% 0.00% 72.93% 100.00%
EPS -0.48 0.07 0.60 1.22 0.00 0.76 0.11 -
  YoY % -785.71% -88.33% -50.82% 0.00% 0.00% 590.91% -
  Horiz. % -436.36% 63.64% 545.45% 1,109.09% 0.00% 690.91% 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 0.8056 0.8529 0.7176 0.6392 - 0.4970 0.4956 9.86%
  YoY % -5.55% 18.85% 12.27% 0.00% 0.00% 0.28% -
  Horiz. % 162.55% 172.09% 144.79% 128.97% 0.00% 100.28% 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 8.89 10.40 10.86 10.42 0.00 7.14 3.02 23.25%
  YoY % -14.52% -4.24% 4.22% 0.00% 0.00% 136.42% -
  Horiz. % 294.37% 344.37% 359.60% 345.03% 0.00% 236.42% 100.00%
P/EPS -77.27 517.65 63.77 29.54 0.00 28.00 116.67 -
  YoY % -114.93% 711.75% 115.88% 0.00% 0.00% -76.00% -
  Horiz. % -66.23% 443.69% 54.66% 25.32% 0.00% 24.00% 100.00%
EY -1.29 0.19 1.57 3.39 0.00 3.57 0.86 -
  YoY % -778.95% -87.90% -53.69% 0.00% 0.00% 315.12% -
  Horiz. % -150.00% 22.09% 182.56% 394.19% 0.00% 415.12% 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 0.46 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 8.73 10.52 10.12 14.05 0.00 7.14 3.02 22.82%
  YoY % -17.02% 3.95% -27.97% 0.00% 0.00% 136.42% -
  Horiz. % 289.07% 348.34% 335.10% 465.23% 0.00% 236.42% 100.00%
P/EPS -75.91 523.53 59.42 39.86 0.00 28.00 116.67 -
  YoY % -114.50% 781.07% 49.07% 0.00% 0.00% -76.00% -
  Horiz. % -65.06% 448.73% 50.93% 34.16% 0.00% 24.00% 100.00%
EY -1.32 0.19 1.68 2.51 0.00 3.57 0.86 -
  YoY % -794.74% -88.69% -33.07% 0.00% 0.00% 315.12% -
  Horiz. % -153.49% 22.09% 195.35% 291.86% 0.00% 415.12% 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 0.45 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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