[BJASSET] QoQ TTM Result on 30-Apr-2003 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
06-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 20.51%
YoY- 1180.79%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 171,576 164,005 170,466 191,444 170,930 194,009 124,437 23.80%
PBT 17,049 15,405 15,206 18,077 14,449 13,975 9,345 49.14%
Tax -8,630 -7,572 -5,799 -7,442 -5,624 -6,082 -5,377 36.96%
NP 8,419 7,833 9,407 10,635 8,825 7,893 3,968 64.89%
-
NP to SH 8,419 7,833 9,407 10,635 8,825 7,893 3,968 64.89%
-
Tax Rate 50.62% 49.15% 38.14% 41.17% 38.92% 43.52% 57.54% -
Total Cost 163,157 156,172 161,059 180,809 162,105 186,116 120,469 22.34%
-
Net Worth 13,243 14,977 11,620 16,647 14,960 14,951 41,493 -53.20%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 3,594 3,594 2,392 2,392 3,632 3,632 - -
Div Payout % 42.70% 45.89% 25.43% 22.49% 41.16% 46.02% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 13,243 14,977 11,620 16,647 14,960 14,951 41,493 -53.20%
NOSH 165,549 166,413 166,000 166,476 166,232 166,124 41,493 150.92%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 4.91% 4.78% 5.52% 5.56% 5.16% 4.07% 3.19% -
ROE 63.57% 52.30% 80.96% 63.88% 58.99% 52.79% 9.56% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 103.64 98.55 102.69 115.00 102.83 116.78 299.90 -50.65%
EPS 5.09 4.71 5.67 6.39 5.31 4.75 9.56 -34.23%
DPS 2.16 2.16 1.44 1.44 2.19 2.19 0.00 -
NAPS 0.08 0.09 0.07 0.10 0.09 0.09 1.00 -81.34%
Adjusted Per Share Value based on latest NOSH - 166,476
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 6.71 6.41 6.66 7.48 6.68 7.58 4.86 23.91%
EPS 0.33 0.31 0.37 0.42 0.34 0.31 0.16 61.81%
DPS 0.14 0.14 0.09 0.09 0.14 0.14 0.00 -
NAPS 0.0052 0.0059 0.0045 0.0065 0.0058 0.0058 0.0162 -53.02%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.12 1.36 1.33 1.06 1.22 1.17 1.15 -
P/RPS 1.08 1.38 1.30 0.92 1.19 1.00 0.38 100.26%
P/EPS 22.02 28.89 23.47 16.59 22.98 24.63 12.03 49.47%
EY 4.54 3.46 4.26 6.03 4.35 4.06 8.32 -33.15%
DY 1.93 1.59 1.08 1.36 1.79 1.87 0.00 -
P/NAPS 14.00 15.11 19.00 10.60 13.56 13.00 1.15 426.79%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 05/03/04 04/12/03 16/09/03 06/06/03 07/03/03 27/11/02 - -
Price 1.10 1.24 1.23 1.18 1.08 1.22 0.00 -
P/RPS 1.06 1.26 1.20 1.03 1.05 1.04 0.00 -
P/EPS 21.63 26.34 21.71 18.47 20.34 25.68 0.00 -
EY 4.62 3.80 4.61 5.41 4.92 3.89 0.00 -
DY 1.96 1.74 1.17 1.22 2.02 1.79 0.00 -
P/NAPS 13.75 13.78 17.57 11.80 12.00 13.56 0.00 -

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