[BJASSET] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Revenue 324,036 304,384 363,972 0 285,656 288,096 299,424 1.53%
PBT 103,740 132,640 137,960 0 18,636 -3,620 13,924 47.44%
Tax -6,760 -5,348 -8,744 0 -6,008 -4,832 -5,508 4.03%
NP 96,980 127,292 129,216 0 12,628 -8,452 8,416 60.40%
-
NP to SH 91,412 123,060 122,104 0 7,196 -12,248 3,552 87.36%
-
Tax Rate 6.52% 4.03% 6.34% - 32.24% - 39.56% -
Total Cost 227,056 177,092 234,756 0 273,028 296,548 291,008 -4.68%
-
Net Worth 1,928,570 1,816,918 1,593,145 0 1,259,300 1,213,864 1,065,600 12.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 1,928,570 1,816,918 1,593,145 0 1,259,300 1,213,864 1,065,600 12.15%
NOSH 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 887,999 4.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 29.93% 41.82% 35.50% 0.00% 4.42% -2.93% 2.81% -
ROE 4.74% 6.77% 7.66% 0.00% 0.57% -1.01% 0.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
RPS 29.07 27.31 32.67 0.00 25.41 26.34 33.72 -2.82%
EPS 8.20 11.04 10.96 0.00 0.64 -1.12 0.40 79.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.63 1.43 0.00 1.12 1.11 1.20 7.32%
Adjusted Per Share Value based on latest NOSH - 1,124,375
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
RPS 12.67 11.90 14.23 0.00 11.17 11.26 11.70 1.55%
EPS 3.57 4.81 4.77 0.00 0.28 -0.48 0.14 87.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7539 0.7102 0.6227 0.00 0.4922 0.4745 0.4165 12.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 -
Price 0.90 0.78 0.62 0.47 0.40 0.42 0.59 -
P/RPS 3.10 2.86 1.90 0.00 1.57 1.59 1.75 11.68%
P/EPS 10.98 7.07 5.66 0.00 62.50 -37.50 147.50 -39.48%
EY 9.11 14.15 17.68 0.00 1.60 -2.67 0.68 65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.43 0.00 0.36 0.38 0.49 1.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 CAGR
Date 22/11/12 22/11/11 15/11/10 - 17/09/09 17/09/08 12/09/07 -
Price 0.90 0.86 0.77 0.00 0.46 0.38 0.43 -
P/RPS 3.10 3.15 2.36 0.00 1.81 1.44 1.28 18.64%
P/EPS 10.98 7.79 7.03 0.00 71.88 -33.93 107.50 -35.66%
EY 9.11 12.84 14.23 0.00 1.39 -2.95 0.93 55.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.54 0.00 0.41 0.34 0.36 7.36%

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