[BJASSET] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -61.35%
YoY- 353.32%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Revenue 416,575 338,198 332,124 345,245 148,710 148,710 324,692 4.94%
PBT 103,525 169,860 346,190 119,187 28,607 28,607 48,155 15.97%
Tax -70,611 -18,593 -74,005 -9,947 -3,064 -3,064 -33,275 15.68%
NP 32,914 151,267 272,185 109,240 25,543 25,543 14,880 16.61%
-
NP to SH 29,915 144,133 267,012 104,200 22,986 22,986 9,918 23.83%
-
Tax Rate 68.21% 10.95% 21.38% 8.35% 10.71% 10.71% 69.10% -
Total Cost 383,661 186,931 59,939 236,005 123,167 123,167 309,812 4.22%
-
Net Worth 2,060,899 2,182,064 1,835,804 1,635,361 0 1,271,393 1,267,933 9.86%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Div 16,728 16,703 33,396 16,671 - - - -
Div Payout % 55.92% 11.59% 12.51% 16.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Net Worth 2,060,899 2,182,064 1,835,804 1,635,361 0 1,271,393 1,267,933 9.86%
NOSH 1,113,999 1,107,647 1,112,608 1,112,491 1,115,257 1,115,257 1,132,083 -0.31%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
NP Margin 7.90% 44.73% 81.95% 31.64% 17.18% 17.18% 4.58% -
ROE 1.45% 6.61% 14.54% 6.37% 0.00% 1.81% 0.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
RPS 37.39 30.53 29.85 31.03 13.33 13.33 28.68 5.26%
EPS 2.69 13.01 24.00 9.37 2.06 2.06 0.88 24.15%
DPS 1.50 1.50 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.85 1.97 1.65 1.47 0.00 1.14 1.12 10.20%
Adjusted Per Share Value based on latest NOSH - 1,112,491
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
RPS 16.72 13.57 13.33 13.85 5.97 5.97 13.03 4.94%
EPS 1.20 5.78 10.71 4.18 0.92 0.92 0.40 23.70%
DPS 0.67 0.67 1.34 0.67 0.00 0.00 0.00 -
NAPS 0.8269 0.8755 0.7366 0.6562 0.00 0.5101 0.5088 9.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 -
Price 0.85 0.88 0.88 0.83 0.54 0.49 0.28 -
P/RPS 2.27 2.88 2.95 2.67 4.05 3.67 0.98 17.66%
P/EPS 31.65 6.76 3.67 8.86 26.20 23.77 31.96 -0.18%
EY 3.16 14.79 27.27 11.28 3.82 4.21 3.13 0.18%
DY 1.76 1.70 3.41 1.81 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.53 0.56 0.00 0.43 0.25 12.53%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Date 20/05/14 16/05/13 23/05/12 19/05/11 - - 18/03/09 -
Price 0.835 0.89 0.82 1.12 0.00 0.00 0.28 -
P/RPS 2.23 2.91 2.75 3.61 0.00 0.00 0.98 17.25%
P/EPS 31.09 6.84 3.42 11.96 0.00 0.00 31.96 -0.53%
EY 3.22 14.62 29.27 8.36 0.00 0.00 3.13 0.55%
DY 1.80 1.69 3.66 1.34 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.50 0.76 0.00 0.00 0.25 12.05%

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