[BJASSET] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -12.86%
YoY- -8.68%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Revenue 406,908 412,778 328,580 322,028 368,796 0 287,276 6.96%
PBT 116,520 92,164 86,308 117,512 131,128 0 21,056 39.22%
Tax -9,550 -18,574 -9,064 -5,788 -6,592 0 -5,718 10.43%
NP 106,970 73,590 77,244 111,724 124,536 0 15,338 45.59%
-
NP to SH 95,286 66,494 70,916 107,232 117,426 0 10,536 53.10%
-
Tax Rate 8.20% 20.15% 10.50% 4.93% 5.03% - 27.16% -
Total Cost 299,938 339,188 251,336 210,304 244,260 0 271,938 1.91%
-
Net Worth 2,103,861 2,079,327 1,922,957 1,824,278 1,601,263 0 1,255,353 10.50%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Net Worth 2,103,861 2,079,327 1,922,957 1,824,278 1,601,263 0 1,255,353 10.50%
NOSH 1,113,154 1,111,939 1,111,536 1,112,365 1,111,988 1,120,851 1,120,851 -0.13%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
NP Margin 26.29% 17.83% 23.51% 34.69% 33.77% 0.00% 5.34% -
ROE 4.53% 3.20% 3.69% 5.88% 7.33% 0.00% 0.84% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
RPS 36.55 37.12 29.56 28.95 33.17 0.00 25.63 7.10%
EPS 8.56 5.98 6.38 9.64 10.56 0.00 0.94 53.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.87 1.73 1.64 1.44 0.00 1.12 10.65%
Adjusted Per Share Value based on latest NOSH - 1,114,682
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
RPS 15.91 16.14 12.84 12.59 14.42 0.00 11.23 6.97%
EPS 3.72 2.60 2.77 4.19 4.59 0.00 0.41 53.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.8128 0.7517 0.7131 0.6259 0.00 0.4907 10.50%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 -
Price 0.845 0.95 0.89 0.83 0.78 0.43 0.46 -
P/RPS 2.31 2.56 3.01 2.87 2.35 0.00 1.79 5.05%
P/EPS 9.87 15.89 13.95 8.61 7.39 0.00 48.94 -26.63%
EY 10.13 6.29 7.17 11.61 13.54 0.00 2.04 36.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.51 0.51 0.54 0.00 0.41 1.81%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Date 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 - 04/12/09 -
Price 0.83 0.85 0.84 0.87 0.80 0.00 0.45 -
P/RPS 2.27 2.29 2.84 3.01 2.41 0.00 1.76 5.04%
P/EPS 9.70 14.21 13.17 9.02 7.58 0.00 47.87 -26.56%
EY 10.31 7.04 7.60 11.08 13.20 0.00 2.09 36.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.53 0.56 0.00 0.40 1.86%

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