[BJASSET] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -89.32%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 331,370 251,180 161,014 76,096 353,998 273,054 184,398 47.86%
PBT 201,309 79,628 58,756 33,160 365,956 99,394 65,564 111.39%
Tax -18,085 -6,466 -2,894 -1,337 -72,827 -5,288 -3,296 211.41%
NP 183,224 73,162 55,862 31,823 293,129 94,106 62,268 105.47%
-
NP to SH 177,290 68,970 53,616 30,765 288,016 89,974 58,713 109.05%
-
Tax Rate 8.98% 8.12% 4.93% 4.03% 19.90% 5.32% 5.03% -
Total Cost 148,146 178,018 105,152 44,273 60,869 178,948 122,130 13.75%
-
Net Worth 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 1,636,903 1,601,263 22.92%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,696 - - - 33,386 - - -
Div Payout % 9.42% - - - 11.59% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 1,636,903 1,601,263 22.92%
NOSH 1,113,085 1,112,419 1,112,365 1,114,673 1,112,890 1,113,539 1,111,988 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 55.29% 29.13% 34.69% 41.82% 82.81% 34.46% 33.77% -
ROE 8.13% 3.76% 2.94% 1.69% 15.68% 5.50% 3.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.77 22.58 14.47 6.83 31.81 24.52 16.58 47.78%
EPS 15.93 6.20 4.82 2.76 25.88 8.08 5.28 108.93%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.96 1.65 1.64 1.63 1.65 1.47 1.44 22.84%
Adjusted Per Share Value based on latest NOSH - 1,114,673
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.95 9.82 6.29 2.97 13.84 10.67 7.21 47.81%
EPS 6.93 2.70 2.10 1.20 11.26 3.52 2.30 108.75%
DPS 0.65 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.8528 0.7175 0.7131 0.7102 0.7178 0.6398 0.6259 22.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.84 0.88 0.83 0.78 1.05 0.83 0.78 -
P/RPS 2.82 3.90 5.73 11.43 3.30 3.38 4.70 -28.88%
P/EPS 5.27 14.19 17.22 28.26 4.06 10.27 14.77 -49.72%
EY 18.96 7.05 5.81 3.54 24.65 9.73 6.77 98.81%
DY 1.79 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.43 0.53 0.51 0.48 0.64 0.56 0.54 -14.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 19/05/11 22/02/11 -
Price 0.94 0.82 0.87 0.86 0.81 1.12 0.80 -
P/RPS 3.16 3.63 6.01 12.60 2.55 4.57 4.82 -24.55%
P/EPS 5.90 13.23 18.05 31.16 3.13 13.86 15.15 -46.70%
EY 16.94 7.56 5.54 3.21 31.95 7.21 6.60 87.56%
DY 1.60 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.48 0.50 0.53 0.53 0.49 0.76 0.56 -9.77%

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