Highlights

[BJASSET] YoY TTM Result on 2010-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     18.67%    YoY -     5,017.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Revenue 403,750 334,646 330,614 335,858 143,638 143,638 302,178 5.77%
  YoY % 20.65% 1.22% -1.56% 133.82% 0.00% -52.47% -
  Horiz. % 133.61% 110.74% 109.41% 111.15% 47.53% 47.53% 100.00%
PBT 75,673 184,059 359,148 347,210 10,528 10,528 43,089 11.51%
  YoY % -58.89% -48.75% 3.44% 3,197.97% 0.00% -75.57% -
  Horiz. % 175.62% 427.16% 833.50% 805.80% 24.43% 24.43% 100.00%
Tax -24,448 -19,548 -72,425 -72,663 -2,859 -2,859 -31,948 -5.04%
  YoY % -25.07% 73.01% 0.33% -2,441.55% 0.00% 91.05% -
  Horiz. % 76.52% 61.19% 226.70% 227.44% 8.95% 8.95% 100.00%
NP 51,225 164,511 286,723 274,547 7,669 7,669 11,141 34.33%
  YoY % -68.86% -42.62% 4.43% 3,479.96% 0.00% -31.16% -
  Horiz. % 459.79% 1,476.63% 2,573.58% 2,464.29% 68.84% 68.84% 100.00%
NP to SH 44,052 157,604 282,919 269,601 5,268 5,268 6,298 45.68%
  YoY % -72.05% -44.29% 4.94% 5,017.71% 0.00% -16.35% -
  Horiz. % 699.46% 2,502.45% 4,492.20% 4,280.74% 83.65% 83.65% 100.00%
Tax Rate 32.31 % 10.62 % 20.17 % 20.93 % 27.16 % 27.16 % 74.14 % -14.84%
  YoY % 204.24% -47.35% -3.63% -22.94% 0.00% -63.37% -
  Horiz. % 43.58% 14.32% 27.21% 28.23% 36.63% 36.63% 100.00%
Total Cost 352,525 170,135 43,891 61,311 135,969 135,969 291,037 3.78%
  YoY % 107.20% 287.63% -28.41% -54.91% 0.00% -53.28% -
  Horiz. % 121.13% 58.46% 15.08% 21.07% 46.72% 46.72% 100.00%
Net Worth 2,081,335 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 10.68%
  YoY % 7.85% 5.56% 13.95% 0.00% 0.00% 1.76% -
  Horiz. % 168.99% 156.69% 148.43% 130.26% 0.00% 101.76% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Div 16,728 16,703 33,396 16,671 0 0 0 -
  YoY % 0.15% -49.98% 100.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.35% 100.20% 200.33% 100.00% - - -
Div Payout % 37.98 % 10.60 % 11.80 % 6.18 % - % - % - % -
  YoY % 258.30% -10.17% 90.94% 0.00% 0.00% 0.00% -
  Horiz. % 614.56% 171.52% 190.94% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Net Worth 2,081,335 1,929,792 1,828,080 1,604,319 - 1,253,316 1,231,601 10.68%
  YoY % 7.85% 5.56% 13.95% 0.00% 0.00% 1.76% -
  Horiz. % 168.99% 156.69% 148.43% 130.26% 0.00% 101.76% 100.00%
NOSH 1,113,013 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 0.06%
  YoY % -0.22% 0.07% 0.05% -0.44% 0.00% 0.85% -
  Horiz. % 100.31% 100.53% 100.46% 100.41% 100.85% 100.85% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
NP Margin 12.69 % 49.16 % 86.72 % 81.74 % 5.34 % 5.34 % 3.69 % 26.99%
  YoY % -74.19% -43.31% 6.09% 1,430.71% 0.00% 44.72% -
  Horiz. % 343.90% 1,332.25% 2,350.14% 2,215.18% 144.72% 144.72% 100.00%
ROE 2.12 % 8.17 % 15.48 % 16.80 % - % 0.42 % 0.51 % 31.73%
  YoY % -74.05% -47.22% -7.86% 0.00% 0.00% -17.65% -
  Horiz. % 415.69% 1,601.96% 3,035.29% 3,294.12% 0.00% 82.35% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 36.28 30.00 29.66 30.15 12.84 12.84 27.23 5.71%
  YoY % 20.93% 1.15% -1.63% 134.81% 0.00% -52.85% -
  Horiz. % 133.24% 110.17% 108.92% 110.72% 47.15% 47.15% 100.00%
EPS 3.96 14.13 25.38 24.20 0.47 0.47 0.57 45.49%
  YoY % -71.97% -44.33% 4.88% 5,048.94% 0.00% -17.54% -
  Horiz. % 694.74% 2,478.95% 4,452.63% 4,245.61% 82.46% 82.46% 100.00%
DPS 1.50 1.50 3.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 200.00% 100.00% - - -
NAPS 1.8700 1.7300 1.6400 1.4400 - 1.1200 1.1100 10.62%
  YoY % 8.09% 5.49% 13.89% 0.00% 0.00% 0.90% -
  Horiz. % 168.47% 155.86% 147.75% 129.73% 0.00% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 15.78 13.08 12.92 13.13 5.61 5.61 11.81 5.77%
  YoY % 20.64% 1.24% -1.60% 134.05% 0.00% -52.50% -
  Horiz. % 133.62% 110.75% 109.40% 111.18% 47.50% 47.50% 100.00%
EPS 1.72 6.16 11.06 10.54 0.21 0.21 0.25 45.22%
  YoY % -72.08% -44.30% 4.93% 4,919.05% 0.00% -16.00% -
  Horiz. % 688.00% 2,464.00% 4,424.00% 4,216.00% 84.00% 84.00% 100.00%
DPS 0.65 0.65 1.31 0.65 0.00 0.00 0.00 -
  YoY % 0.00% -50.38% 101.54% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 201.54% 100.00% - - -
NAPS 0.8136 0.7543 0.7146 0.6271 - 0.4899 0.4814 10.68%
  YoY % 7.86% 5.56% 13.95% 0.00% 0.00% 1.77% -
  Horiz. % 169.01% 156.69% 148.44% 130.27% 0.00% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 -
Price 0.9500 0.8900 0.8300 0.7800 0.4300 0.4600 0.2900 -
P/RPS 2.62 2.97 2.80 2.59 3.35 3.58 1.06 19.13%
  YoY % -11.78% 6.07% 8.11% -22.69% -6.42% 237.74% -
  Horiz. % 247.17% 280.19% 264.15% 244.34% 316.04% 337.74% 100.00%
P/EPS 24.00 6.30 3.27 3.22 91.34 97.71 51.09 -13.60%
  YoY % 280.95% 92.66% 1.55% -96.47% -6.52% 91.25% -
  Horiz. % 46.98% 12.33% 6.40% 6.30% 178.78% 191.25% 100.00%
EY 4.17 15.87 30.58 31.02 1.09 1.02 1.96 15.72%
  YoY % -73.72% -48.10% -1.42% 2,745.87% 6.86% -47.96% -
  Horiz. % 212.76% 809.69% 1,560.20% 1,582.65% 55.61% 52.04% 100.00%
DY 1.58 1.69 3.61 1.92 0.00 0.00 0.00 -
  YoY % -6.51% -53.19% 88.02% 0.00% 0.00% 0.00% -
  Horiz. % 82.29% 88.02% 188.02% 100.00% - - -
P/NAPS 0.51 0.51 0.51 0.54 0.00 0.41 0.26 13.92%
  YoY % 0.00% 0.00% -5.56% 0.00% 0.00% 57.69% -
  Horiz. % 196.15% 196.15% 196.15% 207.69% 0.00% 157.69% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 19/02/14 07/02/13 15/02/12 22/02/11 - - 03/12/08 -
Price 0.8500 0.8400 0.8700 0.8000 0.0000 0.0000 0.2800 -
P/RPS 2.34 2.80 2.93 2.65 0.00 0.00 1.03 17.20%
  YoY % -16.43% -4.44% 10.57% 0.00% 0.00% 0.00% -
  Horiz. % 227.18% 271.84% 284.47% 257.28% 0.00% 0.00% 100.00%
P/EPS 21.48 5.95 3.43 3.31 0.00 0.00 49.33 -14.86%
  YoY % 261.01% 73.47% 3.63% 0.00% 0.00% 0.00% -
  Horiz. % 43.54% 12.06% 6.95% 6.71% 0.00% 0.00% 100.00%
EY 4.66 16.82 29.17 30.25 0.00 0.00 2.03 17.44%
  YoY % -72.29% -42.34% -3.57% 0.00% 0.00% 0.00% -
  Horiz. % 229.56% 828.57% 1,436.95% 1,490.15% 0.00% 0.00% 100.00%
DY 1.76 1.79 3.45 1.87 0.00 0.00 0.00 -
  YoY % -1.68% -48.12% 84.49% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 95.72% 184.49% 100.00% - - -
P/NAPS 0.45 0.49 0.53 0.56 0.00 0.00 0.25 12.04%
  YoY % -8.16% -7.55% -5.36% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 196.00% 212.00% 224.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers