[BJASSET] QoQ TTM 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- 0.08%
YoY- 26.88%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 331,370 332,124 330,614 339,101 353,998 345,245 335,858 -0.89%
PBT 199,661 346,190 359,148 364,626 365,956 119,187 347,210 -30.87%
Tax -17,910 -74,005 -72,425 -71,978 -72,827 -9,947 -72,663 -60.72%
NP 181,751 272,185 286,723 292,648 293,129 109,240 274,547 -24.06%
-
NP to SH 175,762 267,012 282,919 288,255 288,016 104,200 269,601 -24.83%
-
Tax Rate 8.97% 21.38% 20.17% 19.74% 19.90% 8.35% 20.93% -
Total Cost 149,619 59,939 43,891 46,453 60,869 236,005 61,311 81.35%
-
Net Worth 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 1,635,361 1,604,319 -21.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,703 33,396 33,396 33,396 33,396 16,671 16,671 0.12%
Div Payout % 9.50% 12.51% 11.80% 11.59% 11.60% 16.00% 6.18% -
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 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 1,635,361 1,604,319 -21.62%
NOSH 1,113,589 1,112,608 1,114,682 1,114,673 1,113,220 1,112,491 1,114,110 -0.03%
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 54.85% 81.95% 86.72% 86.30% 82.81% 31.64% 81.74% -
ROE 15.78% 14.54% 15.48% 15.87% 15.68% 6.37% 16.80% -
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 29.76 29.85 29.66 30.42 31.80 31.03 30.15 -0.86%
EPS 15.78 24.00 25.38 25.86 25.87 9.37 24.20 -24.82%
DPS 1.50 3.00 3.00 3.00 3.00 1.50 1.50 0.00%
NAPS 1.00 1.65 1.64 1.63 1.65 1.47 1.44 -21.59%
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 12.98 12.92 13.26 13.84 13.50 13.13 -0.91%
EPS 6.87 10.44 11.06 11.27 11.26 4.07 10.54 -24.84%
DPS 0.65 1.31 1.31 1.31 1.31 0.65 0.65 0.00%
NAPS 0.4353 0.7176 0.7146 0.7102 0.718 0.6392 0.6271 -21.62%
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 2.95 2.80 2.56 3.30 2.67 2.59 5.84%
P/EPS 5.32 3.67 3.27 3.02 4.06 8.86 3.22 39.79%
EY 18.79 27.27 30.58 33.15 24.64 11.28 31.02 -28.43%
DY 1.79 3.41 3.61 3.85 2.86 1.81 1.92 -4.57%
P/NAPS 0.84 0.53 0.51 0.48 0.64 0.56 0.54 34.28%
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 2.75 2.93 2.83 2.55 3.61 2.65 12.46%
P/EPS 5.96 3.42 3.43 3.33 3.13 11.96 3.31 48.05%
EY 16.79 29.27 29.17 30.07 31.94 8.36 30.25 -32.48%
DY 1.60 3.66 3.45 3.49 3.70 1.34 1.87 -9.88%
P/NAPS 0.94 0.50 0.53 0.53 0.49 0.76 0.56 41.28%

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