Highlights

[BJASSET] YoY TTM Result on 2008-10-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 03-Dec-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Oct-2008  [#2]
Profit Trend QoQ -     204.97%    YoY -     113.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 335,858 143,638 143,638 302,178 405,387 351,420 280,110 3.57%
  YoY % 133.82% 0.00% -52.47% -25.46% 15.36% 25.46% -
  Horiz. % 119.90% 51.28% 51.28% 107.88% 144.72% 125.46% 100.00%
PBT 347,210 10,528 10,528 43,089 -18,045 4,053 -30,222 -
  YoY % 3,197.97% 0.00% -75.57% 338.79% -545.23% 113.41% -
  Horiz. % -1,148.86% -34.84% -34.84% -142.57% 59.71% -13.41% 100.00%
Tax -72,663 -2,859 -2,859 -31,948 -21,490 -14,389 -7,671 54.48%
  YoY % -2,441.55% 0.00% 91.05% -48.66% -49.35% -87.58% -
  Horiz. % 947.24% 37.27% 37.27% 416.48% 280.15% 187.58% 100.00%
NP 274,547 7,669 7,669 11,141 -39,535 -10,336 -37,893 -
  YoY % 3,479.96% 0.00% -31.16% 128.18% -282.50% 72.72% -
  Horiz. % -724.53% -20.24% -20.24% -29.40% 104.33% 27.28% 100.00%
NP to SH 269,601 5,268 5,268 6,298 -45,150 -15,006 -40,085 -
  YoY % 5,017.71% 0.00% -16.35% 113.95% -200.88% 62.56% -
  Horiz. % -672.57% -13.14% -13.14% -15.71% 112.64% 37.44% 100.00%
Tax Rate 20.93 % 27.16 % 27.16 % 74.14 % - % 355.02 % - % -
  YoY % -22.94% 0.00% -63.37% 0.00% 0.00% 0.00% -
  Horiz. % 5.90% 7.65% 7.65% 20.88% 0.00% 100.00% -
Total Cost 61,311 135,969 135,969 291,037 444,922 361,756 318,003 -27.27%
  YoY % -54.91% 0.00% -53.28% -34.59% 22.99% 13.76% -
  Horiz. % 19.28% 42.76% 42.76% 91.52% 139.91% 113.76% 100.00%
Net Worth 1,604,319 - 1,253,316 1,231,601 1,067,914 1,177,264 968,449 10.26%
  YoY % 0.00% 0.00% 1.76% 15.33% -9.29% 21.56% -
  Horiz. % 165.66% 0.00% 129.41% 127.17% 110.27% 121.56% 100.00%
Dividend
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 16,671 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 6.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,604,319 - 1,253,316 1,231,601 1,067,914 1,177,264 968,449 10.26%
  YoY % 0.00% 0.00% 1.76% 15.33% -9.29% 21.56% -
  Horiz. % 165.66% 0.00% 129.41% 127.17% 110.27% 121.56% 100.00%
NOSH 1,114,110 1,119,032 1,119,032 1,109,550 897,407 905,588 905,092 4.10%
  YoY % -0.44% 0.00% 0.85% 23.64% -0.90% 0.05% -
  Horiz. % 123.09% 123.64% 123.64% 122.59% 99.15% 100.05% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 81.74 % 5.34 % 5.34 % 3.69 % -9.75 % -2.94 % -13.53 % -
  YoY % 1,430.71% 0.00% 44.72% 137.85% -231.63% 78.27% -
  Horiz. % -604.14% -39.47% -39.47% -27.27% 72.06% 21.73% 100.00%
ROE 16.80 % - % 0.42 % 0.51 % -4.23 % -1.27 % -4.14 % -
  YoY % 0.00% 0.00% -17.65% 112.06% -233.07% 69.32% -
  Horiz. % -405.80% 0.00% -10.14% -12.32% 102.17% 30.68% 100.00%
Per Share
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 30.15 12.84 12.84 27.23 45.17 38.81 30.95 -0.51%
  YoY % 134.81% 0.00% -52.85% -39.72% 16.39% 25.40% -
  Horiz. % 97.42% 41.49% 41.49% 87.98% 145.95% 125.40% 100.00%
EPS 24.20 0.47 0.47 0.57 -5.03 -1.66 -4.43 -
  YoY % 5,048.94% 0.00% -17.54% 111.33% -203.01% 62.53% -
  Horiz. % -546.28% -10.61% -10.61% -12.87% 113.54% 37.47% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4400 - 1.1200 1.1100 1.1900 1.3000 1.0700 5.91%
  YoY % 0.00% 0.00% 0.90% -6.72% -8.46% 21.50% -
  Horiz. % 134.58% 0.00% 104.67% 103.74% 111.21% 121.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 13.13 5.61 5.61 11.81 15.85 13.74 10.95 3.57%
  YoY % 134.05% 0.00% -52.50% -25.49% 15.36% 25.48% -
  Horiz. % 119.91% 51.23% 51.23% 107.85% 144.75% 125.48% 100.00%
EPS 10.54 0.21 0.21 0.25 -1.76 -0.59 -1.57 -
  YoY % 4,919.05% 0.00% -16.00% 114.20% -198.31% 62.42% -
  Horiz. % -671.34% -13.38% -13.38% -15.92% 112.10% 37.58% 100.00%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6271 - 0.4899 0.4814 0.4174 0.4602 0.3786 10.25%
  YoY % 0.00% 0.00% 1.77% 15.33% -9.30% 21.55% -
  Horiz. % 165.64% 0.00% 129.40% 127.15% 110.25% 121.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.7800 0.4300 0.4600 0.2900 0.6200 0.4300 0.4000 -
P/RPS 2.59 3.35 3.58 1.06 1.37 1.11 1.29 14.43%
  YoY % -22.69% -6.42% 237.74% -22.63% 23.42% -13.95% -
  Horiz. % 200.78% 259.69% 277.52% 82.17% 106.20% 86.05% 100.00%
P/EPS 3.22 91.34 97.71 51.09 -12.32 -25.95 -9.03 -
  YoY % -96.47% -6.52% 91.25% 514.69% 52.52% -187.38% -
  Horiz. % -35.66% -1,011.52% -1,082.06% -565.78% 136.43% 287.38% 100.00%
EY 31.02 1.09 1.02 1.96 -8.11 -3.85 -11.07 -
  YoY % 2,745.87% 6.86% -47.96% 124.17% -110.65% 65.22% -
  Horiz. % -280.22% -9.85% -9.21% -17.71% 73.26% 34.78% 100.00%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.54 0.00 0.41 0.26 0.52 0.33 0.37 7.59%
  YoY % 0.00% 0.00% 57.69% -50.00% 57.58% -10.81% -
  Horiz. % 145.95% 0.00% 110.81% 70.27% 140.54% 89.19% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 22/02/11 - - 03/12/08 12/12/07 13/12/06 15/12/05 -
Price 0.8000 0.0000 0.0000 0.2800 0.6200 0.4100 0.3400 -
P/RPS 2.65 0.00 0.00 1.03 1.37 1.06 1.10 18.54%
  YoY % 0.00% 0.00% 0.00% -24.82% 29.25% -3.64% -
  Horiz. % 240.91% 0.00% 0.00% 93.64% 124.55% 96.36% 100.00%
P/EPS 3.31 0.00 0.00 49.33 -12.32 -24.74 -7.68 -
  YoY % 0.00% 0.00% 0.00% 500.41% 50.20% -222.14% -
  Horiz. % -43.10% -0.00% -0.00% -642.32% 160.42% 322.14% 100.00%
EY 30.25 0.00 0.00 2.03 -8.11 -4.04 -13.03 -
  YoY % 0.00% 0.00% 0.00% 125.03% -100.74% 68.99% -
  Horiz. % -232.16% -0.00% -0.00% -15.58% 62.24% 31.01% 100.00%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.56 0.00 0.00 0.25 0.52 0.32 0.32 11.43%
  YoY % 0.00% 0.00% 0.00% -51.92% 62.50% 0.00% -
  Horiz. % 175.00% 0.00% 0.00% 78.12% 162.50% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS