Highlights

[BJASSET] YoY TTM Result on 2010-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     0.00%    YoY -     0.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 338,198 332,124 345,245 148,710 148,710 324,692 397,672 -3.09%
  YoY % 1.83% -3.80% 132.16% 0.00% -54.20% -18.35% -
  Horiz. % 85.04% 83.52% 86.82% 37.40% 37.40% 81.65% 100.00%
PBT 169,860 346,190 119,187 28,607 28,607 48,155 -17,461 -
  YoY % -50.93% 190.46% 316.64% 0.00% -40.59% 375.79% -
  Horiz. % -972.80% -1,982.65% -682.59% -163.83% -163.83% -275.79% 100.00%
Tax -18,593 -74,005 -9,947 -3,064 -3,064 -33,275 -21,396 -2.68%
  YoY % 74.88% -643.99% -224.64% 0.00% 90.79% -55.52% -
  Horiz. % 86.90% 345.88% 46.49% 14.32% 14.32% 155.52% 100.00%
NP 151,267 272,185 109,240 25,543 25,543 14,880 -38,857 -
  YoY % -44.42% 149.16% 327.67% 0.00% 71.66% 138.29% -
  Horiz. % -389.29% -700.48% -281.13% -65.74% -65.74% -38.29% 100.00%
NP to SH 144,133 267,012 104,200 22,986 22,986 9,918 -44,793 -
  YoY % -46.02% 156.25% 353.32% 0.00% 131.76% 122.14% -
  Horiz. % -321.78% -596.10% -232.63% -51.32% -51.32% -22.14% 100.00%
Tax Rate 10.95 % 21.38 % 8.35 % 10.71 % 10.71 % 69.10 % - % -
  YoY % -48.78% 156.05% -22.04% 0.00% -84.50% 0.00% -
  Horiz. % 15.85% 30.94% 12.08% 15.50% 15.50% 100.00% -
Total Cost 186,931 59,939 236,005 123,167 123,167 309,812 436,529 -15.14%
  YoY % 211.87% -74.60% 91.61% 0.00% -60.24% -29.03% -
  Horiz. % 42.82% 13.73% 54.06% 28.22% 28.22% 70.97% 100.00%
Net Worth 2,182,064 1,835,804 1,635,361 - 1,271,393 1,267,933 1,074,570 14.69%
  YoY % 18.86% 12.26% 0.00% 0.00% 0.27% 17.99% -
  Horiz. % 203.06% 170.84% 152.19% 0.00% 118.32% 117.99% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 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 % 11.59 % 12.51 % 16.00 % - % - % - % - % -
  YoY % -7.35% -21.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.44% 78.19% 100.00% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 2,182,064 1,835,804 1,635,361 - 1,271,393 1,267,933 1,074,570 14.69%
  YoY % 18.86% 12.26% 0.00% 0.00% 0.27% 17.99% -
  Horiz. % 203.06% 170.84% 152.19% 0.00% 118.32% 117.99% 100.00%
NOSH 1,107,647 1,112,608 1,112,491 1,115,257 1,115,257 1,132,083 902,999 4.03%
  YoY % -0.45% 0.01% -0.25% 0.00% -1.49% 25.37% -
  Horiz. % 122.66% 123.21% 123.20% 123.51% 123.51% 125.37% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 44.73 % 81.95 % 31.64 % 17.18 % 17.18 % 4.58 % -9.77 % -
  YoY % -45.42% 159.01% 84.17% 0.00% 275.11% 146.88% -
  Horiz. % -457.83% -838.79% -323.85% -175.84% -175.84% -46.88% 100.00%
ROE 6.61 % 14.54 % 6.37 % - % 1.81 % 0.78 % -4.17 % -
  YoY % -54.54% 128.26% 0.00% 0.00% 132.05% 118.71% -
  Horiz. % -158.51% -348.68% -152.76% 0.00% -43.41% -18.71% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 30.53 29.85 31.03 13.33 13.33 28.68 44.04 -6.85%
  YoY % 2.28% -3.80% 132.78% 0.00% -53.52% -34.88% -
  Horiz. % 69.32% 67.78% 70.46% 30.27% 30.27% 65.12% 100.00%
EPS 13.01 24.00 9.37 2.06 2.06 0.88 -4.96 -
  YoY % -45.79% 156.14% 354.85% 0.00% 134.09% 117.74% -
  Horiz. % -262.30% -483.87% -188.91% -41.53% -41.53% -17.74% 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 1.9700 1.6500 1.4700 - 1.1400 1.1200 1.1900 10.25%
  YoY % 19.39% 12.24% 0.00% 0.00% 1.79% -5.88% -
  Horiz. % 165.55% 138.66% 123.53% 0.00% 95.80% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 13.22 12.98 13.50 5.81 5.81 12.69 15.54 -3.08%
  YoY % 1.85% -3.85% 132.36% 0.00% -54.22% -18.34% -
  Horiz. % 85.07% 83.53% 86.87% 37.39% 37.39% 81.66% 100.00%
EPS 5.63 10.44 4.07 0.90 0.90 0.39 -1.75 -
  YoY % -46.07% 156.51% 352.22% 0.00% 130.77% 122.29% -
  Horiz. % -321.71% -596.57% -232.57% -51.43% -51.43% -22.29% 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 0.8529 0.7176 0.6392 - 0.4970 0.4956 0.4200 14.69%
  YoY % 18.85% 12.27% 0.00% 0.00% 0.28% 18.00% -
  Horiz. % 203.07% 170.86% 152.19% 0.00% 118.33% 118.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 -
Price 0.8800 0.8800 0.8300 0.5400 0.4900 0.2800 0.6000 -
P/RPS 2.88 2.95 2.67 4.05 3.67 0.98 1.36 15.63%
  YoY % -2.37% 10.49% -34.07% 10.35% 274.49% -27.94% -
  Horiz. % 211.76% 216.91% 196.32% 297.79% 269.85% 72.06% 100.00%
P/EPS 6.76 3.67 8.86 26.20 23.77 31.96 -12.10 -
  YoY % 84.20% -58.58% -66.18% 10.22% -25.63% 364.13% -
  Horiz. % -55.87% -30.33% -73.22% -216.53% -196.45% -264.13% 100.00%
EY 14.79 27.27 11.28 3.82 4.21 3.13 -8.27 -
  YoY % -45.76% 141.76% 195.29% -9.26% 34.50% 137.85% -
  Horiz. % -178.84% -329.75% -136.40% -46.19% -50.91% -37.85% 100.00%
DY 1.70 3.41 1.81 0.00 0.00 0.00 0.00 -
  YoY % -50.15% 88.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.92% 188.40% 100.00% - - - -
P/NAPS 0.45 0.53 0.56 0.00 0.43 0.25 0.50 -2.02%
  YoY % -15.09% -5.36% 0.00% 0.00% 72.00% -50.00% -
  Horiz. % 90.00% 106.00% 112.00% 0.00% 86.00% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Date 16/05/13 23/05/12 19/05/11 - - 18/03/09 07/03/08 -
Price 0.8900 0.8200 1.1200 0.0000 0.0000 0.2800 0.4700 -
P/RPS 2.91 2.75 3.61 0.00 0.00 0.98 1.07 21.36%
  YoY % 5.82% -23.82% 0.00% 0.00% 0.00% -8.41% -
  Horiz. % 271.96% 257.01% 337.38% 0.00% 0.00% 91.59% 100.00%
P/EPS 6.84 3.42 11.96 0.00 0.00 31.96 -9.47 -
  YoY % 100.00% -71.40% 0.00% 0.00% 0.00% 437.49% -
  Horiz. % -72.23% -36.11% -126.29% -0.00% -0.00% -337.49% 100.00%
EY 14.62 29.27 8.36 0.00 0.00 3.13 -10.55 -
  YoY % -50.05% 250.12% 0.00% 0.00% 0.00% 129.67% -
  Horiz. % -138.58% -277.44% -79.24% -0.00% -0.00% -29.67% 100.00%
DY 1.69 3.66 1.34 0.00 0.00 0.00 0.00 -
  YoY % -53.83% 173.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.12% 273.13% 100.00% - - - -
P/NAPS 0.45 0.50 0.76 0.00 0.00 0.25 0.39 2.81%
  YoY % -10.00% -34.21% 0.00% 0.00% 0.00% -35.90% -
  Horiz. % 115.38% 128.21% 194.87% 0.00% 0.00% 64.10% 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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers