[BJASSET] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ--%
YoY- -22.68%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 322,028 368,796 0 287,276 294,130 309,806 274,722 3.12%
PBT 117,512 131,128 0 21,056 24,674 10,504 -18,544 -
Tax -5,788 -6,592 0 -5,718 -6,666 -7,084 -13,242 -14.79%
NP 111,724 124,536 0 15,338 18,008 3,420 -31,786 -
-
NP to SH 107,232 117,426 0 10,536 13,626 -3,070 -36,464 -
-
Tax Rate 4.93% 5.03% - 27.16% 27.02% 67.44% - -
Total Cost 210,304 244,260 0 271,938 276,122 306,386 306,508 -7.02%
-
Net Worth 1,824,278 1,601,263 0 1,255,353 1,239,742 1,074,500 1,179,184 8.80%
Dividend
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,824,278 1,601,263 0 1,255,353 1,239,742 1,074,500 1,179,184 8.80%
NOSH 1,112,365 1,111,988 1,120,851 1,120,851 1,116,885 902,941 907,064 4.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 34.69% 33.77% 0.00% 5.34% 6.12% 1.10% -11.57% -
ROE 5.88% 7.33% 0.00% 0.84% 1.10% -0.29% -3.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 28.95 33.17 0.00 25.63 26.33 34.31 30.29 -0.87%
EPS 9.64 10.56 0.00 0.94 1.22 -0.34 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.44 0.00 1.12 1.11 1.19 1.30 4.59%
Adjusted Per Share Value based on latest NOSH - 1,119,032
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 12.59 14.42 0.00 11.23 11.50 12.11 10.74 3.12%
EPS 4.19 4.59 0.00 0.41 0.53 -0.12 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7131 0.6259 0.00 0.4907 0.4846 0.42 0.4609 8.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.83 0.78 0.43 0.46 0.29 0.62 0.43 -
P/RPS 2.87 2.35 0.00 1.79 1.10 1.81 1.42 14.58%
P/EPS 8.61 7.39 0.00 48.94 23.77 -182.35 -10.70 -
EY 11.61 13.54 0.00 2.04 4.21 -0.55 -9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.00 0.41 0.26 0.52 0.33 8.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 15/02/12 22/02/11 - 04/12/09 03/12/08 12/12/07 13/12/06 -
Price 0.87 0.80 0.00 0.45 0.28 0.62 0.41 -
P/RPS 3.01 2.41 0.00 1.76 1.06 1.81 1.35 16.77%
P/EPS 9.02 7.58 0.00 47.87 22.95 -182.35 -10.20 -
EY 11.08 13.20 0.00 2.09 4.36 -0.55 -9.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.40 0.25 0.52 0.32 10.25%

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