Highlights

[BJASSET] YoY TTM Result on 2009-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     0.00%    YoY -     0.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Revenue 334,646 330,614 335,858 143,638 143,638 302,178 405,387 -3.64%
  YoY % 1.22% -1.56% 133.82% 0.00% -52.47% -25.46% -
  Horiz. % 82.55% 81.56% 82.85% 35.43% 35.43% 74.54% 100.00%
PBT 184,059 359,148 347,210 10,528 10,528 43,089 -18,045 -
  YoY % -48.75% 3.44% 3,197.97% 0.00% -75.57% 338.79% -
  Horiz. % -1,020.00% -1,990.29% -1,924.13% -58.34% -58.34% -238.79% 100.00%
Tax -19,548 -72,425 -72,663 -2,859 -2,859 -31,948 -21,490 -1.81%
  YoY % 73.01% 0.33% -2,441.55% 0.00% 91.05% -48.66% -
  Horiz. % 90.96% 337.02% 338.12% 13.30% 13.30% 148.66% 100.00%
NP 164,511 286,723 274,547 7,669 7,669 11,141 -39,535 -
  YoY % -42.62% 4.43% 3,479.96% 0.00% -31.16% 128.18% -
  Horiz. % -416.11% -725.24% -694.44% -19.40% -19.40% -28.18% 100.00%
NP to SH 157,604 282,919 269,601 5,268 5,268 6,298 -45,150 -
  YoY % -44.29% 4.94% 5,017.71% 0.00% -16.35% 113.95% -
  Horiz. % -349.07% -626.62% -597.12% -11.67% -11.67% -13.95% 100.00%
Tax Rate 10.62 % 20.17 % 20.93 % 27.16 % 27.16 % 74.14 % - % -
  YoY % -47.35% -3.63% -22.94% 0.00% -63.37% 0.00% -
  Horiz. % 14.32% 27.21% 28.23% 36.63% 36.63% 100.00% -
Total Cost 170,135 43,891 61,311 135,969 135,969 291,037 444,922 -16.96%
  YoY % 287.63% -28.41% -54.91% 0.00% -53.28% -34.59% -
  Horiz. % 38.24% 9.86% 13.78% 30.56% 30.56% 65.41% 100.00%
Net Worth 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 1,067,914 12.12%
  YoY % 5.56% 13.95% 0.00% 0.00% 1.76% 15.33% -
  Horiz. % 180.71% 171.18% 150.23% 0.00% 117.36% 115.33% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Div 16,703 33,396 16,671 0 0 0 0 -
  YoY % -49.98% 100.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.20% 200.33% 100.00% - - - -
Div Payout % 10.60 % 11.80 % 6.18 % - % - % - % - % -
  YoY % -10.17% 90.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.52% 190.94% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 1,067,914 12.12%
  YoY % 5.56% 13.95% 0.00% 0.00% 1.76% 15.33% -
  Horiz. % 180.71% 171.18% 150.23% 0.00% 117.36% 115.33% 100.00%
NOSH 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 897,407 4.30%
  YoY % 0.07% 0.05% -0.44% 0.00% 0.85% 23.64% -
  Horiz. % 124.30% 124.21% 124.15% 124.70% 124.70% 123.64% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 49.16 % 86.72 % 81.74 % 5.34 % 5.34 % 3.69 % -9.75 % -
  YoY % -43.31% 6.09% 1,430.71% 0.00% 44.72% 137.85% -
  Horiz. % -504.21% -889.44% -838.36% -54.77% -54.77% -37.85% 100.00%
ROE 8.17 % 15.48 % 16.80 % - % 0.42 % 0.51 % -4.23 % -
  YoY % -47.22% -7.86% 0.00% 0.00% -17.65% 112.06% -
  Horiz. % -193.14% -365.96% -397.16% 0.00% -9.93% -12.06% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 30.00 29.66 30.15 12.84 12.84 27.23 45.17 -7.61%
  YoY % 1.15% -1.63% 134.81% 0.00% -52.85% -39.72% -
  Horiz. % 66.42% 65.66% 66.75% 28.43% 28.43% 60.28% 100.00%
EPS 14.13 25.38 24.20 0.47 0.47 0.57 -5.03 -
  YoY % -44.33% 4.88% 5,048.94% 0.00% -17.54% 111.33% -
  Horiz. % -280.91% -504.57% -481.11% -9.34% -9.34% -11.33% 100.00%
DPS 1.50 3.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 100.00% - - - -
NAPS 1.7300 1.6400 1.4400 - 1.1200 1.1100 1.1900 7.50%
  YoY % 5.49% 13.89% 0.00% 0.00% 0.90% -6.72% -
  Horiz. % 145.38% 137.82% 121.01% 0.00% 94.12% 93.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 13.08 12.92 13.13 5.61 5.61 11.81 15.85 -3.65%
  YoY % 1.24% -1.60% 134.05% 0.00% -52.50% -25.49% -
  Horiz. % 82.52% 81.51% 82.84% 35.39% 35.39% 74.51% 100.00%
EPS 6.16 11.06 10.54 0.21 0.21 0.25 -1.76 -
  YoY % -44.30% 4.93% 4,919.05% 0.00% -16.00% 114.20% -
  Horiz. % -350.00% -628.41% -598.86% -11.93% -11.93% -14.20% 100.00%
DPS 0.65 1.31 0.65 0.00 0.00 0.00 0.00 -
  YoY % -50.38% 101.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 201.54% 100.00% - - - -
NAPS 0.7543 0.7146 0.6271 - 0.4899 0.4814 0.4174 12.12%
  YoY % 5.56% 13.95% 0.00% 0.00% 1.77% 15.33% -
  Horiz. % 180.71% 171.20% 150.24% 0.00% 117.37% 115.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 -
Price 0.8900 0.8300 0.7800 0.4300 0.4600 0.2900 0.6200 -
P/RPS 2.97 2.80 2.59 3.35 3.58 1.06 1.37 16.14%
  YoY % 6.07% 8.11% -22.69% -6.42% 237.74% -22.63% -
  Horiz. % 216.79% 204.38% 189.05% 244.53% 261.31% 77.37% 100.00%
P/EPS 6.30 3.27 3.22 91.34 97.71 51.09 -12.32 -
  YoY % 92.66% 1.55% -96.47% -6.52% 91.25% 514.69% -
  Horiz. % -51.14% -26.54% -26.14% -741.40% -793.10% -414.69% 100.00%
EY 15.87 30.58 31.02 1.09 1.02 1.96 -8.11 -
  YoY % -48.10% -1.42% 2,745.87% 6.86% -47.96% 124.17% -
  Horiz. % -195.68% -377.07% -382.49% -13.44% -12.58% -24.17% 100.00%
DY 1.69 3.61 1.92 0.00 0.00 0.00 0.00 -
  YoY % -53.19% 88.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.02% 188.02% 100.00% - - - -
P/NAPS 0.51 0.51 0.54 0.00 0.41 0.26 0.52 -0.37%
  YoY % 0.00% -5.56% 0.00% 0.00% 57.69% -50.00% -
  Horiz. % 98.08% 98.08% 103.85% 0.00% 78.85% 50.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 07/02/13 15/02/12 22/02/11 - - 03/12/08 12/12/07 -
Price 0.8400 0.8700 0.8000 0.0000 0.0000 0.2800 0.6200 -
P/RPS 2.80 2.93 2.65 0.00 0.00 1.03 1.37 14.82%
  YoY % -4.44% 10.57% 0.00% 0.00% 0.00% -24.82% -
  Horiz. % 204.38% 213.87% 193.43% 0.00% 0.00% 75.18% 100.00%
P/EPS 5.95 3.43 3.31 0.00 0.00 49.33 -12.32 -
  YoY % 73.47% 3.63% 0.00% 0.00% 0.00% 500.41% -
  Horiz. % -48.30% -27.84% -26.87% -0.00% -0.00% -400.41% 100.00%
EY 16.82 29.17 30.25 0.00 0.00 2.03 -8.11 -
  YoY % -42.34% -3.57% 0.00% 0.00% 0.00% 125.03% -
  Horiz. % -207.40% -359.68% -373.00% -0.00% -0.00% -25.03% 100.00%
DY 1.79 3.45 1.87 0.00 0.00 0.00 0.00 -
  YoY % -48.12% 84.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.72% 184.49% 100.00% - - - -
P/NAPS 0.49 0.53 0.56 0.00 0.00 0.25 0.52 -1.14%
  YoY % -7.55% -5.36% 0.00% 0.00% 0.00% -51.92% -
  Horiz. % 94.23% 101.92% 107.69% 0.00% 0.00% 48.08% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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