[BJASSET] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -3.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Revenue 304,384 353,998 364,072 368,796 363,972 371,584 326,610 -4.84%
PBT 132,640 365,956 132,525 131,128 137,960 314,912 321,948 -46.46%
Tax -5,348 -72,827 -7,050 -6,592 -8,744 -73,933 -75,571 -84.52%
NP 127,292 293,129 125,474 124,536 129,216 240,979 246,376 -37.20%
-
NP to SH 123,060 288,016 119,965 117,426 122,104 235,673 241,578 -37.82%
-
Tax Rate 4.03% 19.90% 5.32% 5.03% 6.34% 23.48% 23.47% -
Total Cost 177,092 60,869 238,597 244,260 234,756 130,605 80,234 74.69%
-
Net Worth 1,816,918 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 16.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Div - 33,386 - - - 16,698 - -
Div Payout % - 11.59% - - - 7.09% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Net Worth 1,816,918 1,836,268 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 16.78%
NOSH 1,114,673 1,112,890 1,113,539 1,111,988 1,114,087 1,113,240 1,112,798 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
NP Margin 41.82% 82.81% 34.46% 33.77% 35.50% 64.85% 75.43% -
ROE 6.77% 15.68% 7.33% 7.33% 7.66% 15.92% 16.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 27.31 31.81 32.70 33.17 32.67 33.38 29.35 -4.94%
EPS 11.04 25.88 10.77 10.56 10.96 21.17 21.71 -37.90%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.63 1.65 1.47 1.44 1.43 1.33 1.31 16.64%
Adjusted Per Share Value based on latest NOSH - 1,114,110
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 12.21 14.20 14.61 14.80 14.60 14.91 13.11 -4.88%
EPS 4.94 11.56 4.81 4.71 4.90 9.46 9.69 -37.79%
DPS 0.00 1.34 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.729 0.7368 0.6568 0.6425 0.6392 0.5941 0.5849 16.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 -
Price 0.78 1.05 0.83 0.78 0.62 0.50 0.58 -
P/RPS 2.86 3.30 2.54 2.35 1.90 1.50 1.98 29.57%
P/EPS 7.07 4.06 7.70 7.39 5.66 2.36 2.67 98.60%
EY 14.15 24.65 12.98 13.54 17.68 42.34 37.43 -49.61%
DY 0.00 2.86 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.48 0.64 0.56 0.54 0.43 0.38 0.44 6.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 22/11/11 09/08/11 19/05/11 22/02/11 15/11/10 25/08/10 14/06/10 -
Price 0.86 0.81 1.12 0.80 0.77 0.62 0.47 -
P/RPS 3.15 2.55 3.43 2.41 2.36 1.86 1.60 61.17%
P/EPS 7.79 3.13 10.40 7.58 7.03 2.93 2.16 146.91%
EY 12.84 31.95 9.62 13.20 14.23 34.15 46.19 -59.42%
DY 0.00 3.70 0.00 0.00 0.00 2.42 0.00 -
P/NAPS 0.53 0.49 0.76 0.56 0.54 0.47 0.36 31.32%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment