[BJASSET] YoY Annualized Quarter 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- -57.27%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Revenue 389,328 402,952 324,036 304,384 363,972 0 285,656 6.17%
PBT 39,372 84,260 103,740 132,640 137,960 0 18,636 15.56%
Tax -6,088 -9,452 -6,760 -5,348 -8,744 0 -6,008 0.25%
NP 33,284 74,808 96,980 127,292 129,216 0 12,628 20.61%
-
NP to SH 28,544 67,988 91,412 123,060 122,104 0 7,196 30.54%
-
Tax Rate 15.46% 11.22% 6.52% 4.03% 6.34% - 32.24% -
Total Cost 356,044 328,144 227,056 177,092 234,756 0 273,028 5.26%
-
Net Worth 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 0 1,259,300 10.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Net Worth 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 0 1,259,300 10.35%
NOSH 1,115,000 1,110,915 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 -0.16%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
NP Margin 8.55% 18.56% 29.93% 41.82% 35.50% 0.00% 4.42% -
ROE 1.36% 3.06% 4.74% 6.77% 7.66% 0.00% 0.57% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
RPS 34.92 36.27 29.07 27.31 32.67 0.00 25.41 6.34%
EPS 2.56 6.12 8.20 11.04 10.96 0.00 0.64 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 2.00 1.73 1.63 1.43 0.00 1.12 10.53%
Adjusted Per Share Value based on latest NOSH - 1,114,673
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
RPS 15.22 15.75 12.67 11.90 14.23 0.00 11.17 6.16%
EPS 1.12 2.66 3.57 4.81 4.77 0.00 0.28 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.8685 0.7539 0.7102 0.6227 0.00 0.4922 10.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 -
Price 0.95 0.845 0.90 0.78 0.62 0.47 0.40 -
P/RPS 2.72 2.33 3.10 2.86 1.90 0.00 1.57 11.21%
P/EPS 37.11 13.81 10.98 7.07 5.66 0.00 62.50 -9.59%
EY 2.69 7.24 9.11 14.15 17.68 0.00 1.60 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.52 0.48 0.43 0.00 0.36 6.96%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Date 07/11/14 13/11/13 22/11/12 22/11/11 15/11/10 - 17/09/09 -
Price 0.95 0.885 0.90 0.86 0.77 0.00 0.46 -
P/RPS 2.72 2.44 3.10 3.15 2.36 0.00 1.81 8.19%
P/EPS 37.11 14.46 10.98 7.79 7.03 0.00 71.88 -12.00%
EY 2.69 6.92 9.11 12.84 14.23 0.00 1.39 13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.52 0.53 0.54 0.00 0.41 4.31%

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