[BJASSET] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 53.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Revenue 312,932 258,008 251,180 273,054 0 220,124 251,907 4.28%
PBT 80,607 49,827 79,628 99,394 0 33,266 19,125 32.12%
Tax -58,067 -7,149 -6,466 -5,288 0 -4,566 -6,020 55.09%
NP 22,540 42,678 73,162 94,106 0 28,700 13,105 11.07%
-
NP to SH 20,993 37,341 68,970 89,974 0 24,785 9,530 16.52%
-
Tax Rate 72.04% 14.35% 8.12% 5.32% - 13.73% 31.48% -
Total Cost 290,392 215,330 178,018 178,948 0 191,424 238,802 3.86%
-
Net Worth 2,054,870 2,195,873 1,835,491 1,636,903 0 1,267,035 1,241,116 10.25%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Net Worth 2,054,870 2,195,873 1,835,491 1,636,903 0 1,267,035 1,241,116 10.25%
NOSH 1,110,740 1,114,656 1,112,419 1,113,539 1,111,434 1,111,434 1,108,139 0.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
NP Margin 7.20% 16.54% 29.13% 34.46% 0.00% 13.04% 5.20% -
ROE 1.02% 1.70% 3.76% 5.50% 0.00% 1.96% 0.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
RPS 28.17 23.15 22.58 24.52 0.00 19.81 22.73 4.24%
EPS 1.89 3.35 6.20 8.08 0.00 2.23 0.86 16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.97 1.65 1.47 0.00 1.14 1.12 10.20%
Adjusted Per Share Value based on latest NOSH - 1,112,491
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
RPS 12.23 10.09 9.82 10.67 0.00 8.60 9.85 4.27%
EPS 0.82 1.46 2.70 3.52 0.00 0.97 0.37 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8032 0.8583 0.7175 0.6398 0.00 0.4953 0.4851 10.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 -
Price 0.85 0.88 0.88 0.83 0.54 0.49 0.28 -
P/RPS 3.02 3.80 3.90 3.38 0.00 2.47 1.23 18.99%
P/EPS 44.97 26.27 14.19 10.27 0.00 21.97 32.56 6.45%
EY 2.22 3.81 7.05 9.73 0.00 4.55 3.07 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.53 0.56 0.00 0.43 0.25 12.53%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 CAGR
Date 20/05/14 16/05/13 23/05/12 19/05/11 - 18/03/10 18/03/09 -
Price 0.835 0.89 0.82 1.12 0.00 0.49 0.28 -
P/RPS 2.96 3.85 3.63 4.57 0.00 2.47 1.23 18.53%
P/EPS 44.18 26.57 13.23 13.86 0.00 21.97 32.56 6.08%
EY 2.26 3.76 7.56 7.21 0.00 4.55 3.07 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.50 0.76 0.00 0.43 0.25 12.05%

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