[BJASSET] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 1065.49%
YoY- -16.35%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 330,614 335,858 143,638 143,638 302,178 405,387 351,420 -1.17%
PBT 359,148 347,210 10,528 10,528 43,089 -18,045 4,053 138.06%
Tax -72,425 -72,663 -2,859 -2,859 -31,948 -21,490 -14,389 36.69%
NP 286,723 274,547 7,669 7,669 11,141 -39,535 -10,336 -
-
NP to SH 282,919 269,601 5,268 5,268 6,298 -45,150 -15,006 -
-
Tax Rate 20.17% 20.93% 27.16% 27.16% 74.14% - 355.02% -
Total Cost 43,891 61,311 135,969 135,969 291,037 444,922 361,756 -33.50%
-
Net Worth 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 1,177,264 8.88%
Dividend
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 33,396 16,671 - - - - - -
Div Payout % 11.80% 6.18% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 1,177,264 8.88%
NOSH 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 897,407 905,588 4.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 86.72% 81.74% 5.34% 5.34% 3.69% -9.75% -2.94% -
ROE 15.48% 16.80% 0.00% 0.42% 0.51% -4.23% -1.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 29.66 30.15 12.84 12.84 27.23 45.17 38.81 -5.06%
EPS 25.38 24.20 0.47 0.47 0.57 -5.03 -1.66 -
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.44 0.00 1.12 1.11 1.19 1.30 4.59%
Adjusted Per Share Value based on latest NOSH - 1,119,032
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 12.92 13.13 5.61 5.61 11.81 15.85 13.74 -1.18%
EPS 11.06 10.54 0.21 0.21 0.25 -1.76 -0.59 -
DPS 1.31 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7146 0.6271 0.00 0.4899 0.4814 0.4174 0.4602 8.88%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.83 0.78 0.43 0.46 0.29 0.62 0.43 -
P/RPS 2.80 2.59 3.35 3.58 1.06 1.37 1.11 19.59%
P/EPS 3.27 3.22 91.34 97.71 51.09 -12.32 -25.95 -
EY 30.58 31.02 1.09 1.02 1.96 -8.11 -3.85 -
DY 3.61 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.00 0.41 0.26 0.52 0.33 8.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 15/02/12 22/02/11 - - 03/12/08 12/12/07 13/12/06 -
Price 0.87 0.80 0.00 0.00 0.28 0.62 0.41 -
P/RPS 2.93 2.65 0.00 0.00 1.03 1.37 1.06 21.73%
P/EPS 3.43 3.31 0.00 0.00 49.33 -12.32 -24.74 -
EY 29.17 30.25 0.00 0.00 2.03 -8.11 -4.04 -
DY 3.45 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.00 0.25 0.52 0.32 10.25%

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