Highlights

[BJASSET] YoY TTM Result on 2010-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     0.00%    YoY -     1,822.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Revenue 361,651 331,370 353,998 155,755 310,016 387,845 370,699 -0.34%
  YoY % 9.14% -6.39% 127.28% -49.76% -20.07% 4.63% -
  Horiz. % 97.56% 89.39% 95.49% 42.02% 83.63% 104.63% 100.00%
PBT 72,745 199,661 365,956 284,591 36,004 -32,569 -1,984 -
  YoY % -63.57% -45.44% 28.59% 690.44% 210.55% -1,541.58% -
  Horiz. % -3,666.58% -10,063.56% -18,445.36% -14,344.30% -1,814.72% 1,641.58% 100.00%
Tax -19,693 -17,910 -72,827 -66,415 -32,157 -24,569 -10,814 8.72%
  YoY % -9.96% 75.41% -9.65% -106.53% -30.88% -127.20% -
  Horiz. % 182.11% 165.62% 673.45% 614.16% 297.36% 227.20% 100.00%
NP 53,052 181,751 293,129 218,176 3,847 -57,138 -12,798 -
  YoY % -70.81% -38.00% 34.35% 5,571.33% 106.73% -346.46% -
  Horiz. % -414.53% -1,420.15% -2,290.43% -1,704.77% -30.06% 446.46% 100.00%
NP to SH 46,263 175,762 288,016 216,179 -2,050 -61,847 -17,321 -
  YoY % -73.68% -38.97% 33.23% 10,645.32% 96.69% -257.06% -
  Horiz. % -267.09% -1,014.73% -1,662.81% -1,248.07% 11.84% 357.06% 100.00%
Tax Rate 27.07 % 8.97 % 19.90 % 23.34 % 89.32 % - % - % -
  YoY % 201.78% -54.92% -14.74% -73.87% 0.00% 0.00% -
  Horiz. % 30.31% 10.04% 22.28% 26.13% 100.00% - -
Total Cost 308,599 149,619 60,869 -62,421 306,169 444,983 383,497 -2.98%
  YoY % 106.26% 145.80% 197.51% -120.39% -31.20% 16.03% -
  Horiz. % 80.47% 39.01% 15.87% -16.28% 79.84% 116.03% 100.00%
Net Worth 2,219,347 1,113,589 1,836,814 1,478,170 1,076,700 1,158,427 1,195,062 9.01%
  YoY % 99.30% -39.37% 24.26% 37.29% -7.06% -3.07% -
  Horiz. % 185.71% 93.18% 153.70% 123.69% 90.10% 96.93% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Div 16,728 16,703 33,396 0 0 0 0 -
  YoY % 0.15% -49.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.09% 50.02% 100.00% - - - -
Div Payout % 36.16 % 9.50 % 11.60 % - % - % - % - % -
  YoY % 280.63% -18.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 311.72% 81.90% 100.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 2,219,347 1,113,589 1,836,814 1,478,170 1,076,700 1,158,427 1,195,062 9.01%
  YoY % 99.30% -39.37% 24.26% 37.29% -7.06% -3.07% -
  Horiz. % 185.71% 93.18% 153.70% 123.69% 90.10% 96.93% 100.00%
NOSH 1,115,249 1,113,589 1,113,220 1,111,406 970,000 905,021 905,350 2.95%
  YoY % 0.15% 0.03% 0.16% 14.58% 7.18% -0.04% -
  Horiz. % 123.18% 123.00% 122.96% 122.76% 107.14% 99.96% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.67 % 54.85 % 82.81 % 140.08 % 1.24 % -14.73 % -3.45 % -
  YoY % -73.25% -33.76% -40.88% 11,196.77% 108.42% -326.96% -
  Horiz. % -425.22% -1,589.85% -2,400.29% -4,060.29% -35.94% 426.96% 100.00%
ROE 2.08 % 15.78 % 15.68 % 14.62 % -0.19 % -5.34 % -1.45 % -
  YoY % -86.82% 0.64% 7.25% 7,794.74% 96.44% -268.28% -
  Horiz. % -143.45% -1,088.28% -1,081.38% -1,008.28% 13.10% 368.28% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
RPS 32.43 29.76 31.80 14.01 31.96 42.85 40.95 -3.20%
  YoY % 8.97% -6.42% 126.98% -56.16% -25.41% 4.64% -
  Horiz. % 79.19% 72.67% 77.66% 34.21% 78.05% 104.64% 100.00%
EPS 4.15 15.78 25.87 19.45 -0.21 -6.83 -1.91 -
  YoY % -73.70% -39.00% 33.01% 9,361.91% 96.93% -257.59% -
  Horiz. % -217.28% -826.18% -1,354.45% -1,018.32% 10.99% 357.59% 100.00%
DPS 1.50 1.50 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% - - - -
NAPS 1.9900 1.0000 1.6500 1.3300 1.1100 1.2800 1.3200 5.89%
  YoY % 99.00% -39.39% 24.06% 19.82% -13.28% -3.03% -
  Horiz. % 150.76% 75.76% 125.00% 100.76% 84.09% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
RPS 14.14 12.95 13.84 6.09 12.12 15.16 14.49 -0.34%
  YoY % 9.19% -6.43% 127.26% -49.75% -20.05% 4.62% -
  Horiz. % 97.58% 89.37% 95.51% 42.03% 83.64% 104.62% 100.00%
EPS 1.81 6.87 11.26 8.45 -0.08 -2.42 -0.68 -
  YoY % -73.65% -38.99% 33.25% 10,662.50% 96.69% -255.88% -
  Horiz. % -266.18% -1,010.29% -1,655.88% -1,242.65% 11.76% 355.88% 100.00%
DPS 0.65 0.65 1.31 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.62% 49.62% 100.00% - - - -
NAPS 0.8675 0.4353 0.7180 0.5778 0.4209 0.4528 0.4671 9.01%
  YoY % 99.29% -39.37% 24.26% 37.28% -7.05% -3.06% -
  Horiz. % 185.72% 93.19% 153.71% 123.70% 90.11% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/04/08 30/04/07 28/04/06 -
Price 0.9050 0.8400 1.0500 0.5000 0.4900 0.5600 0.6200 -
P/RPS 2.79 2.82 3.30 3.57 1.53 1.31 1.51 8.94%
  YoY % -1.06% -14.55% -7.56% 133.33% 16.79% -13.25% -
  Horiz. % 184.77% 186.75% 218.54% 236.42% 101.32% 86.75% 100.00%
P/EPS 21.82 5.32 4.06 2.57 -231.85 -8.19 -32.41 -
  YoY % 310.15% 31.03% 57.98% 101.11% -2,730.89% 74.73% -
  Horiz. % -67.32% -16.41% -12.53% -7.93% 715.37% 25.27% 100.00%
EY 4.58 18.79 24.64 38.90 -0.43 -12.20 -3.09 -
  YoY % -75.63% -23.74% -36.66% 9,146.51% 96.48% -294.82% -
  Horiz. % -148.22% -608.09% -797.41% -1,258.90% 13.92% 394.82% 100.00%
DY 1.66 1.79 2.86 0.00 0.00 0.00 0.00 -
  YoY % -7.26% -37.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.04% 62.59% 100.00% - - - -
P/NAPS 0.45 0.84 0.64 0.38 0.44 0.44 0.47 -0.60%
  YoY % -46.43% 31.25% 68.42% -13.64% 0.00% -6.38% -
  Horiz. % 95.74% 178.72% 136.17% 80.85% 93.62% 93.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Date 16/08/13 28/08/12 09/08/11 - 18/06/08 19/06/07 15/06/06 -
Price 0.8700 0.9400 0.8100 0.0000 0.3900 0.5400 0.5300 -
P/RPS 2.68 3.16 2.55 0.00 1.22 1.26 1.29 10.73%
  YoY % -15.19% 23.92% 0.00% 0.00% -3.17% -2.33% -
  Horiz. % 207.75% 244.96% 197.67% 0.00% 94.57% 97.67% 100.00%
P/EPS 20.97 5.96 3.13 0.00 -184.54 -7.90 -27.70 -
  YoY % 251.85% 90.42% 0.00% 0.00% -2,235.95% 71.48% -
  Horiz. % -75.70% -21.52% -11.30% -0.00% 666.21% 28.52% 100.00%
EY 4.77 16.79 31.94 0.00 -0.54 -12.66 -3.61 -
  YoY % -71.59% -47.43% 0.00% 0.00% 95.73% -250.69% -
  Horiz. % -132.13% -465.10% -884.76% -0.00% 14.96% 350.69% 100.00%
DY 1.72 1.60 3.70 0.00 0.00 0.00 0.00 -
  YoY % 7.50% -56.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.49% 43.24% 100.00% - - - -
P/NAPS 0.44 0.94 0.49 0.00 0.35 0.42 0.40 1.34%
  YoY % -53.19% 91.84% 0.00% 0.00% -16.67% 5.00% -
  Horiz. % 110.00% 235.00% 122.50% 0.00% 87.50% 105.00% 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.
 


 

228  500  515  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.16+0.12 
 SAPNRG 0.20-0.01 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.12-0.06 
 DSONIC-WA 0.50+0.115 
Partners & Brokers