[BJASSET] QoQ Cumulative 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- 6.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 CAGR
Revenue 273,054 184,398 90,993 371,584 299,393 0 220,124 20.38%
PBT 99,394 65,564 34,490 314,912 295,119 0 33,266 156.57%
Tax -5,288 -3,296 -2,186 -73,933 -69,274 0 -4,566 13.47%
NP 94,106 62,268 32,304 240,979 225,845 0 28,700 177.95%
-
NP to SH 89,974 58,713 30,526 235,673 221,447 0 24,785 203.39%
-
Tax Rate 5.32% 5.03% 6.34% 23.48% 23.47% - 13.73% -
Total Cost 178,948 122,130 58,689 130,605 73,548 0 191,424 -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 1,112,799 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 5.50% 3.67% 1.92% 15.92% 15.19% 0.00% 1.96% -
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 24.52 16.58 8.17 33.38 26.90 0.00 19.81 20.15%
EPS 8.08 5.28 2.74 21.17 19.90 0.00 2.23 202.90%
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 10.67 7.21 3.56 14.52 11.70 0.00 8.60 20.40%
EPS 3.52 2.30 1.19 9.21 8.66 0.00 0.97 203.30%
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 3.38 4.70 7.59 1.50 2.16 0.00 2.47 30.99%
P/EPS 10.27 14.77 22.63 2.36 2.91 0.00 21.97 -48.03%
EY 9.73 6.77 4.42 42.34 34.31 0.00 4.55 92.38%
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 4.57 4.82 9.43 1.86 1.75 0.00 2.47 69.83%
P/EPS 13.86 15.15 28.10 2.93 2.36 0.00 21.97 -32.73%
EY 7.21 6.60 3.56 34.15 42.34 0.00 4.55 48.62%
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