Highlights

[BJASSET] YoY TTM Result on 2011-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 09-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     176.41%    YoY -     33.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
Revenue 419,421 361,651 331,370 353,998 155,755 310,016 387,845 1.10%
  YoY % 15.97% 9.14% -6.39% 127.28% -49.76% -20.07% -
  Horiz. % 108.14% 93.25% 85.44% 91.27% 40.16% 79.93% 100.00%
PBT 121,755 72,745 199,661 365,956 284,591 36,004 -32,569 -
  YoY % 67.37% -63.57% -45.44% 28.59% 690.44% 210.55% -
  Horiz. % -373.84% -223.36% -613.04% -1,123.63% -873.81% -110.55% 100.00%
Tax -71,350 -19,693 -17,910 -72,827 -66,415 -32,157 -24,569 16.03%
  YoY % -262.31% -9.96% 75.41% -9.65% -106.53% -30.88% -
  Horiz. % 290.41% 80.15% 72.90% 296.42% 270.32% 130.88% 100.00%
NP 50,405 53,052 181,751 293,129 218,176 3,847 -57,138 -
  YoY % -4.99% -70.81% -38.00% 34.35% 5,571.33% 106.73% -
  Horiz. % -88.22% -92.85% -318.09% -513.02% -381.84% -6.73% 100.00%
NP to SH 43,918 46,263 175,762 288,016 216,179 -2,050 -61,847 -
  YoY % -5.07% -73.68% -38.97% 33.23% 10,645.32% 96.69% -
  Horiz. % -71.01% -74.80% -284.19% -465.69% -349.54% 3.31% 100.00%
Tax Rate 58.60 % 27.07 % 8.97 % 19.90 % 23.34 % 89.32 % - % -
  YoY % 116.48% 201.78% -54.92% -14.74% -73.87% 0.00% -
  Horiz. % 65.61% 30.31% 10.04% 22.28% 26.13% 100.00% -
Total Cost 369,016 308,599 149,619 60,869 -62,421 306,169 444,983 -2.58%
  YoY % 19.58% 106.26% 145.80% 197.51% -120.39% -31.20% -
  Horiz. % 82.93% 69.35% 33.62% 13.68% -14.03% 68.80% 100.00%
Net Worth 2,081,055 2,219,347 1,113,589 1,836,814 1,478,170 1,076,700 1,158,427 8.51%
  YoY % -6.23% 99.30% -39.37% 24.26% 37.29% -7.06% -
  Horiz. % 179.64% 191.58% 96.13% 158.56% 127.60% 92.94% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
Div 22,257 16,728 16,703 33,396 0 0 0 -
  YoY % 33.05% 0.15% -49.98% 0.00% 0.00% 0.00% -
  Horiz. % 66.65% 50.09% 50.02% 100.00% - - -
Div Payout % 50.68 % 36.16 % 9.50 % 11.60 % - % - % - % -
  YoY % 40.15% 280.63% -18.10% 0.00% 0.00% 0.00% -
  Horiz. % 436.90% 311.72% 81.90% 100.00% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
Net Worth 2,081,055 2,219,347 1,113,589 1,836,814 1,478,170 1,076,700 1,158,427 8.51%
  YoY % -6.23% 99.30% -39.37% 24.26% 37.29% -7.06% -
  Horiz. % 179.64% 191.58% 96.13% 158.56% 127.60% 92.94% 100.00%
NOSH 1,112,864 1,115,249 1,113,589 1,113,220 1,111,406 970,000 905,021 2.92%
  YoY % -0.21% 0.15% 0.03% 0.16% 14.58% 7.18% -
  Horiz. % 122.97% 123.23% 123.05% 123.00% 122.80% 107.18% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
NP Margin 12.02 % 14.67 % 54.85 % 82.81 % 140.08 % 1.24 % -14.73 % -
  YoY % -18.06% -73.25% -33.76% -40.88% 11,196.77% 108.42% -
  Horiz. % -81.60% -99.59% -372.37% -562.19% -950.98% -8.42% 100.00%
ROE 2.11 % 2.08 % 15.78 % 15.68 % 14.62 % -0.19 % -5.34 % -
  YoY % 1.44% -86.82% 0.64% 7.25% 7,794.74% 96.44% -
  Horiz. % -39.51% -38.95% -295.51% -293.63% -273.78% 3.56% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
RPS 37.69 32.43 29.76 31.80 14.01 31.96 42.85 -1.77%
  YoY % 16.22% 8.97% -6.42% 126.98% -56.16% -25.41% -
  Horiz. % 87.96% 75.68% 69.45% 74.21% 32.70% 74.59% 100.00%
EPS 3.95 4.15 15.78 25.87 19.45 -0.21 -6.83 -
  YoY % -4.82% -73.70% -39.00% 33.01% 9,361.91% 96.93% -
  Horiz. % -57.83% -60.76% -231.04% -378.77% -284.77% 3.07% 100.00%
DPS 2.00 1.50 1.50 3.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 100.00% - - -
NAPS 1.8700 1.9900 1.0000 1.6500 1.3300 1.1100 1.2800 5.43%
  YoY % -6.03% 99.00% -39.39% 24.06% 19.82% -13.28% -
  Horiz. % 146.09% 155.47% 78.12% 128.91% 103.91% 86.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
RPS 16.39 14.14 12.95 13.84 6.09 12.12 15.16 1.09%
  YoY % 15.91% 9.19% -6.43% 127.26% -49.75% -20.05% -
  Horiz. % 108.11% 93.27% 85.42% 91.29% 40.17% 79.95% 100.00%
EPS 1.72 1.81 6.87 11.26 8.45 -0.08 -2.42 -
  YoY % -4.97% -73.65% -38.99% 33.25% 10,662.50% 96.69% -
  Horiz. % -71.07% -74.79% -283.88% -465.29% -349.17% 3.31% 100.00%
DPS 0.87 0.65 0.65 1.31 0.00 0.00 0.00 -
  YoY % 33.85% 0.00% -50.38% 0.00% 0.00% 0.00% -
  Horiz. % 66.41% 49.62% 49.62% 100.00% - - -
NAPS 0.8135 0.8675 0.4353 0.7180 0.5778 0.4209 0.4528 8.51%
  YoY % -6.22% 99.29% -39.37% 24.26% 37.28% -7.05% -
  Horiz. % 179.66% 191.59% 96.14% 158.57% 127.61% 92.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/04/08 30/04/07 -
Price 0.8300 0.9050 0.8400 1.0500 0.5000 0.4900 0.5600 -
P/RPS 2.20 2.79 2.82 3.30 3.57 1.53 1.31 7.50%
  YoY % -21.15% -1.06% -14.55% -7.56% 133.33% 16.79% -
  Horiz. % 167.94% 212.98% 215.27% 251.91% 272.52% 116.79% 100.00%
P/EPS 21.03 21.82 5.32 4.06 2.57 -231.85 -8.19 -
  YoY % -3.62% 310.15% 31.03% 57.98% 101.11% -2,730.89% -
  Horiz. % -256.78% -266.42% -64.96% -49.57% -31.38% 2,830.89% 100.00%
EY 4.75 4.58 18.79 24.64 38.90 -0.43 -12.20 -
  YoY % 3.71% -75.63% -23.74% -36.66% 9,146.51% 96.48% -
  Horiz. % -38.93% -37.54% -154.02% -201.97% -318.85% 3.52% 100.00%
DY 2.41 1.66 1.79 2.86 0.00 0.00 0.00 -
  YoY % 45.18% -7.26% -37.41% 0.00% 0.00% 0.00% -
  Horiz. % 84.27% 58.04% 62.59% 100.00% - - -
P/NAPS 0.44 0.45 0.84 0.64 0.38 0.44 0.44 -
  YoY % -2.22% -46.43% 31.25% 68.42% -13.64% 0.00% -
  Horiz. % 100.00% 102.27% 190.91% 145.45% 86.36% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 CAGR
Date 13/08/14 16/08/13 28/08/12 09/08/11 - 18/06/08 19/06/07 -
Price 0.8200 0.8700 0.9400 0.8100 0.0000 0.3900 0.5400 -
P/RPS 2.18 2.68 3.16 2.55 0.00 1.22 1.26 7.94%
  YoY % -18.66% -15.19% 23.92% 0.00% 0.00% -3.17% -
  Horiz. % 173.02% 212.70% 250.79% 202.38% 0.00% 96.83% 100.00%
P/EPS 20.78 20.97 5.96 3.13 0.00 -184.54 -7.90 -
  YoY % -0.91% 251.85% 90.42% 0.00% 0.00% -2,235.95% -
  Horiz. % -263.04% -265.44% -75.44% -39.62% -0.00% 2,335.95% 100.00%
EY 4.81 4.77 16.79 31.94 0.00 -0.54 -12.66 -
  YoY % 0.84% -71.59% -47.43% 0.00% 0.00% 95.73% -
  Horiz. % -37.99% -37.68% -132.62% -252.29% -0.00% 4.27% 100.00%
DY 2.44 1.72 1.60 3.70 0.00 0.00 0.00 -
  YoY % 41.86% 7.50% -56.76% 0.00% 0.00% 0.00% -
  Horiz. % 65.95% 46.49% 43.24% 100.00% - - -
P/NAPS 0.44 0.44 0.94 0.49 0.00 0.35 0.42 0.65%
  YoY % 0.00% -53.19% 91.84% 0.00% 0.00% -16.67% -
  Horiz. % 104.76% 104.76% 223.81% 116.67% 0.00% 83.33% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers