[BJASSET] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 344,010 334,906 364,072 0 293,498 335,876 316,308 1.63%
PBT 66,436 106,170 132,525 0 44,354 25,500 9,298 46.31%
Tax -9,532 -8,621 -7,050 0 -6,088 -8,026 -6,536 7.57%
NP 56,904 97,549 125,474 0 38,266 17,473 2,762 79.59%
-
NP to SH 49,788 91,960 119,965 0 33,046 12,706 -3,250 -
-
Tax Rate 14.35% 8.12% 5.32% - 13.73% 31.47% 70.29% -
Total Cost 287,106 237,357 238,597 0 255,232 318,402 313,545 -1.69%
-
Net Worth 2,195,873 1,835,491 1,636,903 0 1,267,035 1,241,116 1,074,525 14.83%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,195,873 1,835,491 1,636,903 0 1,267,035 1,241,116 1,074,525 14.83%
NOSH 1,114,656 1,112,419 1,113,539 1,111,434 1,111,434 1,108,139 902,962 4.16%
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 16.54% 29.13% 34.46% 0.00% 13.04% 5.20% 0.87% -
ROE 2.27% 5.01% 7.33% 0.00% 2.61% 1.02% -0.30% -
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 30.86 30.11 32.70 0.00 26.41 30.31 35.03 -2.42%
EPS 4.47 8.27 10.77 0.00 2.97 1.15 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.65 1.47 0.00 1.14 1.12 1.19 10.24%
Adjusted Per Share Value based on latest NOSH - 1,115,257
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 13.80 13.44 14.61 0.00 11.78 13.48 12.69 1.63%
EPS 2.00 3.69 4.81 0.00 1.33 0.51 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8811 0.7365 0.6568 0.00 0.5084 0.498 0.4312 14.83%
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 0.88 0.88 0.83 0.54 0.49 0.28 0.60 -
P/RPS 2.85 2.92 2.54 0.00 1.86 0.92 1.71 10.39%
P/EPS 19.70 10.65 7.70 0.00 16.48 24.42 -166.67 -
EY 5.08 9.39 12.98 0.00 6.07 4.10 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.56 0.00 0.43 0.25 0.50 -2.01%
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 - 18/03/10 18/03/09 07/03/08 -
Price 0.89 0.82 1.12 0.00 0.49 0.28 0.47 -
P/RPS 2.88 2.72 3.43 0.00 1.86 0.92 1.34 15.95%
P/EPS 19.93 9.92 10.40 0.00 16.48 24.42 -130.56 -
EY 5.02 10.08 9.62 0.00 6.07 4.10 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.76 0.00 0.43 0.25 0.39 2.80%

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