[BJASSET] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 336.33%
YoY- 131.76%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 332,124 345,245 148,710 148,710 324,692 397,672 305,929 1.60%
PBT 346,190 119,187 28,607 28,607 48,155 -17,461 -13,889 -
Tax -74,005 -9,947 -3,064 -3,064 -33,275 -21,396 -15,445 35.42%
NP 272,185 109,240 25,543 25,543 14,880 -38,857 -29,334 -
-
NP to SH 267,012 104,200 22,986 22,986 9,918 -44,793 -33,706 -
-
Tax Rate 21.38% 8.35% 10.71% 10.71% 69.10% - - -
Total Cost 59,939 236,005 123,167 123,167 309,812 436,529 335,263 -28.33%
-
Net Worth 1,835,804 1,635,361 0 1,271,393 1,267,933 1,074,570 1,169,999 9.10%
Dividend
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 33,396 16,671 - - - - - -
Div Payout % 12.51% 16.00% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,835,804 1,635,361 0 1,271,393 1,267,933 1,074,570 1,169,999 9.10%
NOSH 1,112,608 1,112,491 1,115,257 1,115,257 1,132,083 902,999 899,999 4.18%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 81.95% 31.64% 17.18% 17.18% 4.58% -9.77% -9.59% -
ROE 14.54% 6.37% 0.00% 1.81% 0.78% -4.17% -2.88% -
Per Share
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 29.85 31.03 13.33 13.33 28.68 44.04 33.99 -2.48%
EPS 24.00 9.37 2.06 2.06 0.88 -4.96 -3.75 -
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.47 0.00 1.14 1.12 1.19 1.30 4.72%
Adjusted Per Share Value based on latest NOSH - 1,115,257
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 12.98 13.50 5.81 5.81 12.69 15.54 11.96 1.59%
EPS 10.44 4.07 0.90 0.90 0.39 -1.75 -1.32 -
DPS 1.31 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7176 0.6392 0.00 0.497 0.4956 0.42 0.4573 9.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.88 0.83 0.54 0.49 0.28 0.60 0.48 -
P/RPS 2.95 2.67 4.05 3.67 0.98 1.36 1.41 15.35%
P/EPS 3.67 8.86 26.20 23.77 31.96 -12.10 -12.82 -
EY 27.27 11.28 3.82 4.21 3.13 -8.27 -7.80 -
DY 3.41 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.43 0.25 0.50 0.37 7.20%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 23/05/12 19/05/11 - - 18/03/09 07/03/08 08/03/07 -
Price 0.82 1.12 0.00 0.00 0.28 0.47 0.51 -
P/RPS 2.75 3.61 0.00 0.00 0.98 1.07 1.50 12.44%
P/EPS 3.42 11.96 0.00 0.00 31.96 -9.47 -13.62 -
EY 29.27 8.36 0.00 0.00 3.13 -10.55 -7.34 -
DY 3.66 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.76 0.00 0.00 0.25 0.39 0.39 4.92%

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