[BJASSET] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Revenue 334,646 330,614 335,858 143,638 143,638 302,178 405,387 -3.63%
PBT 184,059 359,148 347,210 10,528 10,528 43,089 -18,045 -
Tax -19,548 -72,425 -72,663 -2,859 -2,859 -31,948 -21,490 -1.81%
NP 164,511 286,723 274,547 7,669 7,669 11,141 -39,535 -
-
NP to SH 157,604 282,919 269,601 5,268 5,268 6,298 -45,150 -
-
Tax Rate 10.62% 20.17% 20.93% 27.16% 27.16% 74.14% - -
Total Cost 170,135 43,891 61,311 135,969 135,969 291,037 444,922 -16.95%
-
Net Worth 1,929,792 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 12.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Div 16,703 33,396 16,671 - - - - -
Div Payout % 10.60% 11.80% 6.18% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,929,792 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 12.11%
NOSH 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 897,407 4.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 49.16% 86.72% 81.74% 5.34% 5.34% 3.69% -9.75% -
ROE 8.17% 15.48% 16.80% 0.00% 0.42% 0.51% -4.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 30.00 29.66 30.15 12.84 12.84 27.23 45.17 -7.60%
EPS 14.13 25.38 24.20 0.47 0.47 0.57 -5.03 -
DPS 1.50 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.64 1.44 0.00 1.12 1.11 1.19 7.50%
Adjusted Per Share Value based on latest NOSH - 1,119,032
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 13.08 12.92 13.13 5.61 5.61 11.81 15.85 -3.64%
EPS 6.16 11.06 10.54 0.21 0.21 0.25 -1.76 -
DPS 0.65 1.31 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.7146 0.6271 0.00 0.4899 0.4814 0.4174 12.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 -
Price 0.89 0.83 0.78 0.43 0.46 0.29 0.62 -
P/RPS 2.97 2.80 2.59 3.35 3.58 1.06 1.37 16.13%
P/EPS 6.30 3.27 3.22 91.34 97.71 51.09 -12.32 -
EY 15.87 30.58 31.02 1.09 1.02 1.96 -8.11 -
DY 1.69 3.61 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.00 0.41 0.26 0.52 -0.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 07/02/13 15/02/12 22/02/11 - - 03/12/08 12/12/07 -
Price 0.84 0.87 0.80 0.00 0.00 0.28 0.62 -
P/RPS 2.80 2.93 2.65 0.00 0.00 1.03 1.37 14.81%
P/EPS 5.95 3.43 3.31 0.00 0.00 49.33 -12.32 -
EY 16.82 29.17 30.25 0.00 0.00 2.03 -8.11 -
DY 1.79 3.45 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.56 0.00 0.00 0.25 0.52 -1.14%

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