[BJASSET] YoY 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?
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 81,009 76,096 90,993 0 71,414 72,024 74,856 1.53%
PBT 25,935 33,160 34,490 0 4,659 -905 3,481 47.44%
Tax -1,690 -1,337 -2,186 0 -1,502 -1,208 -1,377 4.03%
NP 24,245 31,823 32,304 0 3,157 -2,113 2,104 60.40%
-
NP to SH 22,853 30,765 30,526 0 1,799 -3,062 888 87.36%
-
Tax Rate 6.52% 4.03% 6.34% - 32.24% - 39.56% -
Total Cost 56,764 44,273 58,689 0 68,257 74,137 72,752 -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 1.18% 1.69% 1.92% 0.00% 0.14% -0.25% 0.08% -
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 7.27 6.83 8.17 0.00 6.35 6.59 8.43 -2.82%
EPS 2.05 2.76 2.74 0.00 0.16 -0.28 0.10 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 3.17 2.97 3.56 0.00 2.79 2.82 2.93 1.53%
EPS 0.89 1.20 1.19 0.00 0.07 -0.12 0.03 92.58%
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 12.39 11.43 7.59 0.00 6.30 6.38 7.00 11.67%
P/EPS 43.90 28.26 22.63 0.00 250.00 -150.00 590.00 -39.48%
EY 2.28 3.54 4.42 0.00 0.40 -0.67 0.17 65.18%
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 12.39 12.60 9.43 0.00 7.24 5.77 5.10 18.72%
P/EPS 43.90 31.16 28.10 0.00 287.50 -135.71 430.00 -35.67%
EY 2.28 3.21 3.56 0.00 0.35 -0.74 0.23 55.80%
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