Highlights

[BJASSET] YoY Quarter Result on 2008-10-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 03-Dec-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Oct-2008  [#2]
Profit Trend QoQ -     422.50%    YoY -     507.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 93,405 0 72,224 75,041 80,047 63,201 78,229 3.49%
  YoY % 0.00% 0.00% -3.75% -6.25% 26.65% -19.21% -
  Horiz. % 119.40% 0.00% 92.32% 95.92% 102.32% 80.79% 100.00%
PBT 31,074 0 5,869 13,242 1,771 -4,983 -7,449 -
  YoY % 0.00% 0.00% -55.68% 647.71% 135.54% 33.11% -
  Horiz. % -417.16% -0.00% -78.79% -177.77% -23.78% 66.89% 100.00%
Tax -1,110 0 -1,357 -2,125 -2,165 -6,389 -1,443 -4.95%
  YoY % 0.00% 0.00% 36.14% 1.85% 66.11% -342.76% -
  Horiz. % 76.92% -0.00% 94.04% 147.26% 150.03% 442.76% 100.00%
NP 29,964 0 4,512 11,117 -394 -11,372 -8,892 -
  YoY % 0.00% 0.00% -59.41% 2,921.57% 96.54% -27.89% -
  Horiz. % -336.98% -0.00% -50.74% -125.02% 4.43% 127.89% 100.00%
NP to SH 28,187 0 3,469 9,875 -2,423 -12,316 -9,775 -
  YoY % 0.00% 0.00% -64.87% 507.55% 80.33% -25.99% -
  Horiz. % -288.36% -0.00% -35.49% -101.02% 24.79% 125.99% 100.00%
Tax Rate 3.57 % - % 23.12 % 16.05 % 122.25 % - % - % -
  YoY % 0.00% 0.00% 44.05% -86.87% 0.00% 0.00% -
  Horiz. % 2.92% 0.00% 18.91% 13.13% 100.00% - -
Total Cost 63,441 0 67,712 63,924 80,441 74,573 87,121 -5.95%
  YoY % 0.00% 0.00% 5.93% -20.53% 7.87% -14.40% -
  Horiz. % 72.82% 0.00% 77.72% 73.37% 92.33% 85.60% 100.00%
Net Worth 1,604,319 - 1,253,316 1,231,601 1,067,914 1,177,264 968,449 10.26%
  YoY % 0.00% 0.00% 1.76% 15.33% -9.29% 21.56% -
  Horiz. % 165.66% 0.00% 129.41% 127.17% 110.27% 121.56% 100.00%
Dividend
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 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
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,604,319 - 1,253,316 1,231,601 1,067,914 1,177,264 968,449 10.26%
  YoY % 0.00% 0.00% 1.76% 15.33% -9.29% 21.56% -
  Horiz. % 165.66% 0.00% 129.41% 127.17% 110.27% 121.56% 100.00%
NOSH 1,114,110 1,119,032 1,119,032 1,109,550 897,407 905,588 905,092 4.10%
  YoY % -0.44% 0.00% 0.85% 23.64% -0.90% 0.05% -
  Horiz. % 123.09% 123.64% 123.64% 122.59% 99.15% 100.05% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 32.08 % - % 6.25 % 14.81 % -0.49 % -17.99 % -11.37 % -
  YoY % 0.00% 0.00% -57.80% 3,122.45% 97.28% -58.22% -
  Horiz. % -282.15% 0.00% -54.97% -130.26% 4.31% 158.22% 100.00%
ROE 1.76 % - % 0.28 % 0.80 % -0.23 % -1.05 % -1.01 % -
  YoY % 0.00% 0.00% -65.00% 447.83% 78.10% -3.96% -
  Horiz. % -174.26% 0.00% -27.72% -79.21% 22.77% 103.96% 100.00%
Per Share
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 8.38 - 6.45 6.76 8.92 6.98 8.64 -0.59%
  YoY % 0.00% 0.00% -4.59% -24.22% 27.79% -19.21% -
  Horiz. % 96.99% 0.00% 74.65% 78.24% 103.24% 80.79% 100.00%
EPS 2.53 0.00 0.31 0.89 -0.27 -1.36 -1.08 -
  YoY % 0.00% 0.00% -65.17% 429.63% 80.15% -25.93% -
  Horiz. % -234.26% -0.00% -28.70% -82.41% 25.00% 125.93% 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 1.4400 - 1.1200 1.1100 1.1900 1.3000 1.0700 5.91%
  YoY % 0.00% 0.00% 0.90% -6.72% -8.46% 21.50% -
  Horiz. % 134.58% 0.00% 104.67% 103.74% 111.21% 121.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 3.65 - 2.82 2.93 3.13 2.47 3.06 3.47%
  YoY % 0.00% 0.00% -3.75% -6.39% 26.72% -19.28% -
  Horiz. % 119.28% 0.00% 92.16% 95.75% 102.29% 80.72% 100.00%
EPS 1.10 0.00 0.14 0.39 -0.09 -0.48 -0.38 -
  YoY % 0.00% 0.00% -64.10% 533.33% 81.25% -26.32% -
  Horiz. % -289.47% -0.00% -36.84% -102.63% 23.68% 126.32% 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 0.6271 - 0.4899 0.4814 0.4174 0.4602 0.3786 10.25%
  YoY % 0.00% 0.00% 1.77% 15.33% -9.30% 21.55% -
  Horiz. % 165.64% 0.00% 129.40% 127.15% 110.25% 121.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.7800 0.4300 0.4600 0.2900 0.6200 0.4300 0.4000 -
P/RPS 9.30 0.00 7.13 4.29 6.95 6.16 4.63 14.44%
  YoY % 0.00% 0.00% 66.20% -38.27% 12.82% 33.05% -
  Horiz. % 200.86% 0.00% 154.00% 92.66% 150.11% 133.05% 100.00%
P/EPS 30.83 0.00 148.39 32.58 -229.63 -31.62 -37.04 -
  YoY % 0.00% 0.00% 355.46% 114.19% -626.22% 14.63% -
  Horiz. % -83.23% -0.00% -400.62% -87.96% 619.95% 85.37% 100.00%
EY 3.24 0.00 0.67 3.07 -0.44 -3.16 -2.70 -
  YoY % 0.00% 0.00% -78.18% 797.73% 86.08% -17.04% -
  Horiz. % -120.00% -0.00% -24.81% -113.70% 16.30% 117.04% 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 0.54 0.00 0.41 0.26 0.52 0.33 0.37 7.59%
  YoY % 0.00% 0.00% 57.69% -50.00% 57.58% -10.81% -
  Horiz. % 145.95% 0.00% 110.81% 70.27% 140.54% 89.19% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 22/02/11 - 04/12/09 03/12/08 12/12/07 13/12/06 15/12/05 -
Price 0.8000 0.0000 0.4500 0.2800 0.6200 0.4100 0.3400 -
P/RPS 9.54 0.00 6.97 4.14 6.95 5.87 3.93 18.71%
  YoY % 0.00% 0.00% 68.36% -40.43% 18.40% 49.36% -
  Horiz. % 242.75% 0.00% 177.35% 105.34% 176.84% 149.36% 100.00%
P/EPS 31.62 0.00 145.16 31.46 -229.63 -30.15 -31.48 -
  YoY % 0.00% 0.00% 361.41% 113.70% -661.63% 4.22% -
  Horiz. % -100.44% -0.00% -461.12% -99.94% 729.45% 95.78% 100.00%
EY 3.16 0.00 0.69 3.18 -0.44 -3.32 -3.18 -
  YoY % 0.00% 0.00% -78.30% 822.73% 86.75% -4.40% -
  Horiz. % -99.37% -0.00% -21.70% -100.00% 13.84% 104.40% 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 0.56 0.00 0.40 0.25 0.52 0.32 0.32 11.43%
  YoY % 0.00% 0.00% 60.00% -51.92% 62.50% 0.00% -
  Horiz. % 175.00% 0.00% 125.00% 78.12% 162.50% 100.00% 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
 
 

123  180  467  1451 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 EDUSPEC 0.025+0.005 
 MQTECH 0.10+0.01 
 PDZ 0.195-0.01 
 DGB 0.06+0.01 
 FINTEC 0.095+0.005 
 MLAB 0.06+0.005 
 LUSTER 0.135+0.01 
 IRIS 0.28-0.01 
 AT 0.100.00 

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