[BJASSET] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Revenue 170,262 155,755 155,755 148,710 148,710 143,638 143,638 20.42%
PBT 296,343 284,591 284,591 28,607 28,607 10,528 10,528 3736.88%
Tax -66,894 -66,415 -66,415 -3,064 -3,064 -2,859 -2,859 3035.10%
NP 229,449 218,176 218,176 25,543 25,543 7,669 7,669 4001.44%
-
NP to SH 227,188 216,179 216,179 22,986 22,986 5,268 5,268 6015.99%
-
Tax Rate 22.57% 23.34% 23.34% 10.71% 10.71% 27.16% 27.16% -
Total Cost -59,187 -62,421 -62,421 123,167 123,167 135,969 135,969 -
-
Net Worth 1,593,145 1,478,170 1,457,992 0 1,271,393 0 1,253,316 29.97%
Dividend
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Net Worth 1,593,145 1,478,170 1,457,992 0 1,271,393 0 1,253,316 29.97%
NOSH 1,114,087 1,111,406 1,112,971 1,115,257 1,115,257 1,119,032 1,119,032 -0.48%
Ratio Analysis
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
NP Margin 134.76% 140.08% 140.08% 17.18% 17.18% 5.34% 5.34% -
ROE 14.26% 14.62% 14.83% 0.00% 1.81% 0.00% 0.42% -
Per Share
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 15.28 14.01 13.99 13.33 13.33 12.84 12.84 20.94%
EPS 20.39 19.45 19.42 2.06 2.06 0.47 0.47 6055.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.33 1.31 0.00 1.14 0.00 1.12 30.60%
Adjusted Per Share Value based on latest NOSH - 1,115,257
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 6.66 6.09 6.09 5.81 5.81 5.61 5.61 20.62%
EPS 8.88 8.45 8.45 0.90 0.90 0.21 0.21 5885.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6227 0.5778 0.5699 0.00 0.497 0.00 0.4899 29.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 -
Price 0.62 0.50 0.58 0.54 0.49 0.43 0.46 -
P/RPS 4.06 3.57 4.14 4.05 3.67 3.35 3.58 14.73%
P/EPS 3.04 2.57 2.99 26.20 23.77 91.34 97.71 -97.74%
EY 32.89 38.90 33.49 3.82 4.21 1.09 1.02 4351.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.44 0.00 0.43 0.00 0.41 5.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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