[BJASSET] YoY Annualized 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- -2.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Revenue 361,651 331,370 353,998 371,584 310,016 388,901 352,555 0.35%
PBT 70,841 201,309 365,956 314,912 36,004 -49,994 -1,655 -
Tax -17,954 -18,085 -72,827 -73,933 -32,157 -4,928 -10,416 7.88%
NP 52,887 183,224 293,129 240,979 3,847 -54,922 -12,071 -
-
NP to SH 45,819 177,290 288,016 235,673 -2,050 -59,629 -16,491 -
-
Tax Rate 25.34% 8.98% 19.90% 23.48% 89.32% - - -
Total Cost 308,764 148,146 60,869 130,605 306,169 443,823 364,626 -2.29%
-
Net Worth 2,213,061 2,181,647 1,836,268 1,480,609 1,034,318 1,077,568 1,197,053 8.94%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Div 22,241 16,696 33,386 16,698 - - - -
Div Payout % 48.54% 9.42% 11.59% 7.09% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 2,213,061 2,181,647 1,836,268 1,480,609 1,034,318 1,077,568 1,197,053 8.94%
NOSH 1,112,091 1,113,085 1,112,890 1,113,240 931,818 905,519 906,858 2.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.62% 55.29% 82.81% 64.85% 1.24% -14.12% -3.42% -
ROE 2.07% 8.13% 15.68% 15.92% -0.20% -5.53% -1.38% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
RPS 32.52 29.77 31.81 33.38 33.27 42.95 38.88 -2.45%
EPS 4.12 15.93 25.88 21.17 -0.22 -6.59 -1.82 -
DPS 2.00 1.50 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.99 1.96 1.65 1.33 1.11 1.19 1.32 5.89%
Adjusted Per Share Value based on latest NOSH - 1,111,406
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
RPS 14.14 12.95 13.84 14.52 12.12 15.20 13.78 0.36%
EPS 1.79 6.93 11.26 9.21 -0.08 -2.33 -0.64 -
DPS 0.87 0.65 1.31 0.65 0.00 0.00 0.00 -
NAPS 0.8651 0.8528 0.7178 0.5788 0.4043 0.4212 0.4679 8.94%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/04/08 30/04/07 28/04/06 -
Price 0.905 0.84 1.05 0.50 0.49 0.56 0.62 -
P/RPS 2.78 2.82 3.30 1.50 1.47 1.30 1.59 8.10%
P/EPS 21.97 5.27 4.06 2.36 -222.73 -8.50 -34.09 -
EY 4.55 18.96 24.65 42.34 -0.45 -11.76 -2.93 -
DY 2.21 1.79 2.86 3.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.64 0.38 0.44 0.47 0.47 -0.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 CAGR
Date 16/08/13 28/08/12 09/08/11 25/08/10 18/06/08 19/06/07 15/06/06 -
Price 0.87 0.94 0.81 0.62 0.39 0.54 0.53 -
P/RPS 2.68 3.16 2.55 1.86 1.17 1.26 1.36 9.91%
P/EPS 21.12 5.90 3.13 2.93 -177.27 -8.20 -29.15 -
EY 4.74 16.94 31.95 34.15 -0.56 -12.19 -3.43 -
DY 2.30 1.60 3.70 2.42 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.49 0.47 0.35 0.45 0.40 1.33%

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