[BJASSET] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -2.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Revenue 364,072 368,796 363,972 371,584 326,610 0 293,498 20.38%
PBT 132,525 131,128 137,960 314,912 321,948 0 44,354 156.57%
Tax -7,050 -6,592 -8,744 -73,933 -75,571 0 -6,088 13.46%
NP 125,474 124,536 129,216 240,979 246,376 0 38,266 177.95%
-
NP to SH 119,965 117,426 122,104 235,673 241,578 0 33,046 203.40%
-
Tax Rate 5.32% 5.03% 6.34% 23.48% 23.47% - 13.73% -
Total Cost 238,597 244,260 234,756 130,605 80,234 0 255,232 -5.63%
-
Net Worth 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 0 1,267,035 24.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Div - - - 16,698 - - - -
Div Payout % - - - 7.09% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Net Worth 1,636,903 1,601,263 1,593,145 1,480,609 1,457,766 0 1,267,035 24.66%
NOSH 1,113,539 1,111,988 1,114,087 1,113,240 1,112,798 1,111,434 1,111,434 0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
NP Margin 34.46% 33.77% 35.50% 64.85% 75.43% 0.00% 13.04% -
ROE 7.33% 7.33% 7.66% 15.92% 16.57% 0.00% 2.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
RPS 32.70 33.17 32.67 33.38 29.35 0.00 26.41 20.19%
EPS 10.77 10.56 10.96 21.17 21.71 0.00 2.97 203.11%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.43 1.33 1.31 0.00 1.14 24.46%
Adjusted Per Share Value based on latest NOSH - 1,111,406
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
RPS 14.23 14.42 14.23 14.52 12.77 0.00 11.47 20.39%
EPS 4.69 4.59 4.77 9.21 9.44 0.00 1.29 203.79%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.6398 0.6259 0.6227 0.5788 0.5698 0.00 0.4953 24.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 -
Price 0.83 0.78 0.62 0.50 0.58 0.54 0.49 -
P/RPS 2.54 2.35 1.90 1.50 1.98 0.00 1.86 30.76%
P/EPS 7.70 7.39 5.66 2.36 2.67 0.00 16.48 -48.05%
EY 12.98 13.54 17.68 42.34 37.43 0.00 6.07 92.37%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.43 0.38 0.44 0.00 0.43 25.53%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Date 19/05/11 22/02/11 15/11/10 25/08/10 14/06/10 - 18/03/10 -
Price 1.12 0.80 0.77 0.62 0.47 0.00 0.49 -
P/RPS 3.43 2.41 2.36 1.86 1.60 0.00 1.86 69.35%
P/EPS 10.40 7.58 7.03 2.93 2.16 0.00 16.48 -32.71%
EY 9.62 13.20 14.23 34.15 46.19 0.00 6.07 48.64%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.54 0.47 0.36 0.00 0.43 63.27%

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