[BJASSET] YoY Cumulative 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?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 258,008 251,180 273,054 0 220,124 251,907 237,231 1.63%
PBT 49,827 79,628 99,394 0 33,266 19,125 6,974 46.30%
Tax -7,149 -6,466 -5,288 0 -4,566 -6,020 -4,902 7.57%
NP 42,678 73,162 94,106 0 28,700 13,105 2,072 79.58%
-
NP to SH 37,341 68,970 89,974 0 24,785 9,530 -2,438 -
-
Tax Rate 14.35% 8.12% 5.32% - 13.73% 31.48% 70.29% -
Total Cost 215,330 178,018 178,948 0 191,424 238,802 235,159 -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 1.70% 3.76% 5.50% 0.00% 1.96% 0.77% -0.23% -
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 23.15 22.58 24.52 0.00 19.81 22.73 26.27 -2.41%
EPS 3.35 6.20 8.08 0.00 2.23 0.86 -0.27 -
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 10.35 10.08 10.96 0.00 8.83 10.11 9.52 1.63%
EPS 1.50 2.77 3.61 0.00 0.99 0.38 -0.10 -
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 3.80 3.90 3.38 0.00 2.47 1.23 2.28 10.39%
P/EPS 26.27 14.19 10.27 0.00 21.97 32.56 -222.22 -
EY 3.81 7.05 9.73 0.00 4.55 3.07 -0.45 -
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 3.85 3.63 4.57 0.00 2.47 1.23 1.79 15.97%
P/EPS 26.57 13.23 13.86 0.00 21.97 32.56 -174.07 -
EY 3.76 7.56 7.21 0.00 4.55 3.07 -0.57 -
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