Highlights

[BJASSET] YoY TTM Result on 2010-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     5.09%    YoY -     50,162.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Revenue 381,380 336,283 339,101 170,262 151,957 256,799 307,184 4.27%
  YoY % 13.41% -0.83% 99.16% 12.05% -40.83% -16.40% -
  Horiz. % 124.15% 109.47% 110.39% 55.43% 49.47% 83.60% 100.00%
PBT 67,875 192,436 364,626 296,343 25,691 32,479 31,618 15.92%
  YoY % -64.73% -47.22% 23.04% 1,053.49% -20.90% 2.72% -
  Horiz. % 214.67% 608.63% 1,153.22% 937.26% 81.25% 102.72% 100.00%
Tax -20,366 -18,263 -71,978 -66,894 -21,048 -23,735 -31,988 -8.36%
  YoY % -11.52% 74.63% -7.60% -217.82% 11.32% 25.80% -
  Horiz. % 63.67% 57.09% 225.02% 209.12% 65.80% 74.20% 100.00%
NP 47,509 174,173 292,648 229,449 4,643 8,744 -370 -
  YoY % -72.72% -40.48% 27.54% 4,841.83% -46.90% 2,463.24% -
  Horiz. % -12,840.27% -47,073.78% -79,094.05% -62,013.25% -1,254.86% -2,363.24% 100.00%
NP to SH 40,407 167,850 288,255 227,188 452 3,169 -6,000 -
  YoY % -75.93% -41.77% 26.88% 50,162.83% -85.74% 152.82% -
  Horiz. % -673.45% -2,797.50% -4,804.25% -3,786.47% -7.53% -52.82% 100.00%
Tax Rate 30.01 % 9.49 % 19.74 % 22.57 % 81.93 % 73.08 % 101.17 % -20.95%
  YoY % 216.23% -51.93% -12.54% -72.45% 12.11% -27.77% -
  Horiz. % 29.66% 9.38% 19.51% 22.31% 80.98% 72.23% 100.00%
Total Cost 333,871 162,110 46,453 -59,187 147,314 248,055 307,554 1.60%
  YoY % 105.95% 248.98% 178.49% -140.18% -40.61% -19.35% -
  Horiz. % 108.56% 52.71% 15.10% -19.24% 47.90% 80.65% 100.00%
Net Worth 2,221,830 1,928,570 1,816,918 1,593,145 - 1,259,300 1,213,864 12.40%
  YoY % 15.21% 6.15% 14.05% 0.00% 0.00% 3.74% -
  Horiz. % 183.04% 158.88% 149.68% 131.25% 0.00% 103.74% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 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 % 41.40 % 9.95 % 11.59 % - % - % - % - % -
  YoY % 316.08% -14.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 357.20% 85.85% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Net Worth 2,221,830 1,928,570 1,816,918 1,593,145 - 1,259,300 1,213,864 12.40%
  YoY % 15.21% 6.15% 14.05% 0.00% 0.00% 3.74% -
  Horiz. % 183.04% 158.88% 149.68% 131.25% 0.00% 103.74% 100.00%
NOSH 1,110,915 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 0.30%
  YoY % -0.35% 0.01% 0.05% -0.91% 0.00% 2.82% -
  Horiz. % 101.59% 101.94% 101.93% 101.88% 102.82% 102.82% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
NP Margin 12.46 % 51.79 % 86.30 % 134.76 % 3.06 % 3.40 % -0.12 % -
  YoY % -75.94% -39.99% -35.96% 4,303.92% -10.00% 2,933.33% -
  Horiz. % -10,383.33% -43,158.34% -71,916.67% -112,300.00% -2,550.00% -2,833.33% 100.00%
ROE 1.82 % 8.70 % 15.87 % 14.26 % - % 0.25 % -0.49 % -
  YoY % -79.08% -45.18% 11.29% 0.00% 0.00% 151.02% -
  Horiz. % -371.43% -1,775.51% -3,238.78% -2,910.20% 0.00% -51.02% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
RPS 34.33 30.17 30.42 15.28 13.51 22.84 28.09 3.96%
  YoY % 13.79% -0.82% 99.08% 13.10% -40.85% -18.69% -
  Horiz. % 122.21% 107.40% 108.29% 54.40% 48.10% 81.31% 100.00%
EPS 3.64 15.06 25.86 20.39 0.04 0.28 -0.55 -
  YoY % -75.83% -41.76% 26.83% 50,875.00% -85.71% 150.91% -
  Horiz. % -661.82% -2,738.18% -4,701.82% -3,707.27% -7.27% -50.91% 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 2.0000 1.7300 1.6300 1.4300 - 1.1200 1.1100 12.06%
  YoY % 15.61% 6.13% 13.99% 0.00% 0.00% 0.90% -
  Horiz. % 180.18% 155.86% 146.85% 128.83% 0.00% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
RPS 14.91 13.14 13.26 6.66 5.94 10.04 12.01 4.27%
  YoY % 13.47% -0.90% 99.10% 12.12% -40.84% -16.40% -
  Horiz. % 124.15% 109.41% 110.41% 55.45% 49.46% 83.60% 100.00%
EPS 1.58 6.56 11.27 8.88 0.02 0.12 -0.23 -
  YoY % -75.91% -41.79% 26.91% 44,300.00% -83.33% 152.17% -
  Horiz. % -686.96% -2,852.17% -4,900.00% -3,860.87% -8.70% -52.17% 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 0.8685 0.7539 0.7102 0.6227 - 0.4922 0.4745 12.40%
  YoY % 15.20% 6.15% 14.05% 0.00% 0.00% 3.73% -
  Horiz. % 183.03% 158.88% 149.67% 131.23% 0.00% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 -
Price 0.8450 0.9000 0.7800 0.6200 0.4700 0.4000 0.4200 -
P/RPS 2.46 2.98 2.56 4.06 3.48 1.75 1.50 10.04%
  YoY % -17.45% 16.41% -36.95% 16.67% 98.86% 16.67% -
  Horiz. % 164.00% 198.67% 170.67% 270.67% 232.00% 116.67% 100.00%
P/EPS 23.23 5.98 3.02 3.04 1,169.15 141.92 -76.55 -
  YoY % 288.46% 98.01% -0.66% -99.74% 723.81% 285.40% -
  Horiz. % -30.35% -7.81% -3.95% -3.97% -1,527.30% -185.40% 100.00%
EY 4.30 16.73 33.15 32.89 0.09 0.70 -1.31 -
  YoY % -74.30% -49.53% 0.79% 36,444.44% -87.14% 153.44% -
  Horiz. % -328.24% -1,277.10% -2,530.53% -2,510.69% -6.87% -53.44% 100.00%
DY 1.78 1.67 3.85 0.00 0.00 0.00 0.00 -
  YoY % 6.59% -56.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.23% 43.38% 100.00% - - - -
P/NAPS 0.42 0.52 0.48 0.43 0.00 0.36 0.38 1.95%
  YoY % -19.23% 8.33% 11.63% 0.00% 0.00% -5.26% -
  Horiz. % 110.53% 136.84% 126.32% 113.16% 0.00% 94.74% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Date 13/11/13 22/11/12 22/11/11 - - - 17/09/08 -
Price 0.8850 0.9000 0.8600 0.0000 0.0000 0.0000 0.3800 -
P/RPS 2.58 2.98 2.83 0.00 0.00 0.00 1.35 13.35%
  YoY % -13.42% 5.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.11% 220.74% 209.63% 0.00% 0.00% 0.00% 100.00%
P/EPS 24.33 5.98 3.33 0.00 0.00 0.00 -69.26 -
  YoY % 306.86% 79.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -35.13% -8.63% -4.81% -0.00% -0.00% -0.00% 100.00%
EY 4.11 16.73 30.07 0.00 0.00 0.00 -1.44 -
  YoY % -75.43% -44.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -285.42% -1,161.81% -2,088.19% -0.00% -0.00% -0.00% 100.00%
DY 1.69 1.67 3.49 0.00 0.00 0.00 0.00 -
  YoY % 1.20% -52.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.42% 47.85% 100.00% - - - -
P/NAPS 0.44 0.52 0.53 0.00 0.00 0.00 0.34 5.11%
  YoY % -15.38% -1.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.41% 152.94% 155.88% 0.00% 0.00% 0.00% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers