[BJASSET] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ-0.0%
YoY- 1822.45%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Revenue 345,245 335,858 170,262 155,755 155,755 148,710 148,710 106.48%
PBT 119,187 347,210 296,343 284,591 284,591 28,607 28,607 241.59%
Tax -9,947 -72,663 -66,894 -66,415 -66,415 -3,064 -3,064 175.57%
NP 109,240 274,547 229,449 218,176 218,176 25,543 25,543 249.37%
-
NP to SH 104,200 269,601 227,188 216,179 216,179 22,986 22,986 267.33%
-
Tax Rate 8.35% 20.93% 22.57% 23.34% 23.34% 10.71% 10.71% -
Total Cost 236,005 61,311 -59,187 -62,421 -62,421 123,167 123,167 75.03%
-
Net Worth 1,635,361 1,604,319 1,593,145 1,478,170 1,457,992 0 1,271,393 24.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Div 16,671 16,671 - - - - - -
Div Payout % 16.00% 6.18% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Net Worth 1,635,361 1,604,319 1,593,145 1,478,170 1,457,992 0 1,271,393 24.19%
NOSH 1,112,491 1,114,110 1,114,087 1,111,406 1,112,971 1,115,257 1,115,257 -0.21%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
NP Margin 31.64% 81.74% 134.76% 140.08% 140.08% 17.18% 17.18% -
ROE 6.37% 16.80% 14.26% 14.62% 14.83% 0.00% 1.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
RPS 31.03 30.15 15.28 14.01 13.99 13.33 13.33 106.96%
EPS 9.37 24.20 20.39 19.45 19.42 2.06 2.06 268.40%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.43 1.33 1.31 0.00 1.14 24.46%
Adjusted Per Share Value based on latest NOSH - 1,111,406
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
RPS 13.85 13.48 6.83 6.25 6.25 5.97 5.97 106.35%
EPS 4.18 10.82 9.12 8.67 8.67 0.92 0.92 268.05%
DPS 0.67 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6562 0.6437 0.6392 0.5931 0.585 0.00 0.5101 24.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 -
Price 0.83 0.78 0.62 0.50 0.58 0.54 0.49 -
P/RPS 2.67 2.59 4.06 3.57 4.14 4.05 3.67 -23.95%
P/EPS 8.86 3.22 3.04 2.57 2.99 26.20 23.77 -57.23%
EY 11.28 31.02 32.89 38.90 33.49 3.82 4.21 133.59%
DY 1.81 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.43 0.38 0.44 0.00 0.43 25.53%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Date 19/05/11 22/02/11 - - - - - -
Price 1.12 0.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.61 2.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.96 3.31 0.00 0.00 0.00 0.00 0.00 -
EY 8.36 30.25 0.00 0.00 0.00 0.00 0.00 -
DY 1.34 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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