[BJASSET] YoY Cumulative 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- 74.28%
YoY- -8.68%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Revenue 203,454 206,389 164,290 161,014 184,398 0 143,638 6.96%
PBT 58,260 46,082 43,154 58,756 65,564 0 10,528 39.22%
Tax -4,775 -9,287 -4,532 -2,894 -3,296 0 -2,859 10.43%
NP 53,485 36,795 38,622 55,862 62,268 0 7,669 45.59%
-
NP to SH 47,643 33,247 35,458 53,616 58,713 0 5,268 53.10%
-
Tax Rate 8.20% 20.15% 10.50% 4.93% 5.03% - 27.16% -
Total Cost 149,969 169,594 125,668 105,152 122,130 0 135,969 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 2.26% 1.60% 1.84% 2.94% 3.67% 0.00% 0.42% -
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 18.28 18.56 14.78 14.47 16.58 0.00 12.82 7.10%
EPS 4.28 2.99 3.19 4.82 5.28 0.00 0.47 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 7.95 8.07 6.42 6.29 7.21 0.00 5.61 6.97%
EPS 1.86 1.30 1.39 2.10 2.30 0.00 0.21 52.48%
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 4.62 5.12 6.02 5.73 4.70 0.00 3.59 5.00%
P/EPS 19.74 31.77 27.90 17.22 14.77 0.00 97.87 -26.63%
EY 5.07 3.15 3.58 5.81 6.77 0.00 1.02 36.36%
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 4.54 4.58 5.68 6.01 4.82 0.00 3.51 5.10%
P/EPS 19.39 28.43 26.33 18.05 15.15 0.00 95.74 -26.57%
EY 5.16 3.52 3.80 5.54 6.60 0.00 1.04 36.31%
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