[BJASSET] YoY Cumulative 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- 92.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Revenue 206,389 164,290 161,014 184,398 0 143,638 147,065 6.77%
PBT 46,082 43,154 58,756 65,564 0 10,528 12,337 29.03%
Tax -9,287 -4,532 -2,894 -3,296 0 -2,859 -3,333 21.92%
NP 36,795 38,622 55,862 62,268 0 7,669 9,004 31.29%
-
NP to SH 33,247 35,458 53,616 58,713 0 5,268 6,813 35.88%
-
Tax Rate 20.15% 10.50% 4.93% 5.03% - 27.16% 27.02% -
Total Cost 169,594 125,668 105,152 122,130 0 135,969 138,061 4.05%
-
Net Worth 2,079,327 1,922,957 1,824,278 1,601,263 0 1,255,353 1,239,742 10.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Net Worth 2,079,327 1,922,957 1,824,278 1,601,263 0 1,255,353 1,239,742 10.52%
NOSH 1,111,939 1,111,536 1,112,365 1,111,988 1,120,851 1,120,851 1,116,885 -0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
NP Margin 17.83% 23.51% 34.69% 33.77% 0.00% 5.34% 6.12% -
ROE 1.60% 1.84% 2.94% 3.67% 0.00% 0.42% 0.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 18.56 14.78 14.47 16.58 0.00 12.82 13.17 6.86%
EPS 2.99 3.19 4.82 5.28 0.00 0.47 0.61 35.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.73 1.64 1.44 0.00 1.12 1.11 10.61%
Adjusted Per Share Value based on latest NOSH - 1,114,110
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
RPS 8.28 6.59 6.46 7.40 0.00 5.76 5.90 6.77%
EPS 1.33 1.42 2.15 2.36 0.00 0.21 0.27 36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8343 0.7716 0.732 0.6425 0.00 0.5037 0.4974 10.52%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 -
Price 0.95 0.89 0.83 0.78 0.43 0.46 0.29 -
P/RPS 5.12 6.02 5.73 4.70 0.00 3.59 2.20 17.74%
P/EPS 31.77 27.90 17.22 14.77 0.00 97.87 47.54 -7.49%
EY 3.15 3.58 5.81 6.77 0.00 1.02 2.10 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.54 0.00 0.41 0.26 13.91%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 CAGR
Date 19/02/14 07/02/13 15/02/12 22/02/11 - 04/12/09 03/12/08 -
Price 0.85 0.84 0.87 0.80 0.00 0.45 0.28 -
P/RPS 4.58 5.68 6.01 4.82 0.00 3.51 2.13 15.96%
P/EPS 28.43 26.33 18.05 15.15 0.00 95.74 45.90 -8.84%
EY 3.52 3.80 5.54 6.60 0.00 1.04 2.18 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.53 0.56 0.00 0.40 0.25 12.04%

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