[BJASSET] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Revenue 83,281 84,918 93,405 0 72,224 75,041 80,047 0.76%
PBT 17,219 25,596 31,074 0 5,869 13,242 1,771 55.22%
Tax -2,842 -1,557 -1,110 0 -1,357 -2,125 -2,165 5.40%
NP 14,377 24,039 29,964 0 4,512 11,117 -394 -
-
NP to SH 12,605 22,851 28,187 0 3,469 9,875 -2,423 -
-
Tax Rate 16.51% 6.08% 3.57% - 23.12% 16.05% 122.25% -
Total Cost 68,904 60,879 63,441 0 67,712 63,924 80,441 -2.94%
-
Net Worth 1,929,792 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 12.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,929,792 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 12.11%
NOSH 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 897,407 4.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 17.26% 28.31% 32.08% 0.00% 6.25% 14.81% -0.49% -
ROE 0.65% 1.25% 1.76% 0.00% 0.28% 0.80% -0.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 7.47 7.62 8.38 0.00 6.45 6.76 8.92 -3.37%
EPS 1.13 2.05 2.53 0.00 0.31 0.89 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.64 1.44 0.00 1.12 1.11 1.19 7.50%
Adjusted Per Share Value based on latest NOSH - 1,119,032
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
RPS 3.26 3.32 3.65 0.00 2.82 2.93 3.13 0.78%
EPS 0.49 0.89 1.10 0.00 0.14 0.39 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.7146 0.6271 0.00 0.4899 0.4814 0.4174 12.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 -
Price 0.89 0.83 0.78 0.43 0.46 0.29 0.62 -
P/RPS 11.92 10.90 9.30 0.00 7.13 4.29 6.95 10.99%
P/EPS 78.76 40.49 30.83 0.00 148.39 32.58 -229.63 -
EY 1.27 2.47 3.24 0.00 0.67 3.07 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.00 0.41 0.26 0.52 -0.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 CAGR
Date 07/02/13 15/02/12 22/02/11 - 04/12/09 03/12/08 12/12/07 -
Price 0.84 0.87 0.80 0.00 0.45 0.28 0.62 -
P/RPS 11.25 11.42 9.54 0.00 6.97 4.14 6.95 9.75%
P/EPS 74.34 42.44 31.62 0.00 145.16 31.46 -229.63 -
EY 1.35 2.36 3.16 0.00 0.69 3.18 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.56 0.00 0.40 0.25 0.52 -1.14%

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