Highlights

[BJASSET] QoQ Annualized Quarter Result on 2013-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -7.97%    YoY -     -74.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 417,242 412,778 402,952 361,651 344,010 328,580 324,036 18.38%
  QoQ % 1.08% 2.44% 11.42% 5.13% 4.70% 1.40% -
  Horiz. % 128.76% 127.39% 124.35% 111.61% 106.16% 101.40% 100.00%
PBT 107,476 92,164 84,260 70,841 66,436 86,308 103,740 2.39%
  QoQ % 16.61% 9.38% 18.94% 6.63% -23.02% -16.80% -
  Horiz. % 103.60% 88.84% 81.22% 68.29% 64.04% 83.20% 100.00%
Tax -77,422 -18,574 -9,452 -17,954 -9,532 -9,064 -6,760 408.85%
  QoQ % -316.83% -96.51% 47.35% -88.36% -5.16% -34.08% -
  Horiz. % 1,145.31% 274.76% 139.82% 265.59% 141.01% 134.08% 100.00%
NP 30,053 73,590 74,808 52,887 56,904 77,244 96,980 -54.24%
  QoQ % -59.16% -1.63% 41.45% -7.06% -26.33% -20.35% -
  Horiz. % 30.99% 75.88% 77.14% 54.53% 58.68% 79.65% 100.00%
NP to SH 27,990 66,494 67,988 45,819 49,788 70,916 91,412 -54.60%
  QoQ % -57.90% -2.20% 48.38% -7.97% -29.79% -22.42% -
  Horiz. % 30.62% 72.74% 74.38% 50.12% 54.47% 77.58% 100.00%
Tax Rate 72.04 % 20.15 % 11.22 % 25.34 % 14.35 % 10.50 % 6.52 % 396.81%
  QoQ % 257.52% 79.59% -55.72% 76.59% 36.67% 61.04% -
  Horiz. % 1,104.91% 309.05% 172.09% 388.65% 220.09% 161.04% 100.00%
Total Cost 387,189 339,188 328,144 308,764 287,106 251,336 227,056 42.78%
  QoQ % 14.15% 3.37% 6.28% 7.54% 14.23% 10.69% -
  Horiz. % 170.53% 149.39% 144.52% 135.99% 126.45% 110.69% 100.00%
Net Worth 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 4.32%
  QoQ % -1.18% -6.41% 0.40% 0.78% 14.19% -0.29% -
  Horiz. % 106.55% 107.82% 115.21% 114.75% 113.86% 99.71% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 22,241 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 48.54 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 4.32%
  QoQ % -1.18% -6.41% 0.40% 0.78% 14.19% -0.29% -
  Horiz. % 106.55% 107.82% 115.21% 114.75% 113.86% 99.71% 100.00%
NOSH 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 1,111,536 1,114,780 -0.24%
  QoQ % -0.11% 0.09% -0.11% -0.23% 0.28% -0.29% -
  Horiz. % 99.64% 99.75% 99.65% 99.76% 99.99% 99.71% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.20 % 17.83 % 18.56 % 14.62 % 16.54 % 23.51 % 29.93 % -61.35%
  QoQ % -59.62% -3.93% 26.95% -11.61% -29.65% -21.45% -
  Horiz. % 24.06% 59.57% 62.01% 48.85% 55.26% 78.55% 100.00%
ROE 1.36 % 3.20 % 3.06 % 2.07 % 2.27 % 3.69 % 4.74 % -56.53%
  QoQ % -57.50% 4.58% 47.83% -8.81% -38.48% -22.15% -
  Horiz. % 28.69% 67.51% 64.56% 43.67% 47.89% 77.85% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.56 37.12 36.27 32.52 30.86 29.56 29.07 18.65%
  QoQ % 1.19% 2.34% 11.53% 5.38% 4.40% 1.69% -
  Horiz. % 129.21% 127.69% 124.77% 111.87% 106.16% 101.69% 100.00%
EPS 2.52 5.98 6.12 4.12 4.47 6.38 8.20 -54.49%
  QoQ % -57.86% -2.29% 48.54% -7.83% -29.94% -22.20% -
  Horiz. % 30.73% 72.93% 74.63% 50.24% 54.51% 77.80% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 1.7300 4.58%
  QoQ % -1.07% -6.50% 0.50% 1.02% 13.87% 0.00% -
  Horiz. % 106.94% 108.09% 115.61% 115.03% 113.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.31 16.14 15.75 14.14 13.45 12.84 12.67 18.35%
  QoQ % 1.05% 2.48% 11.39% 5.13% 4.75% 1.34% -
  Horiz. % 128.73% 127.39% 124.31% 111.60% 106.16% 101.34% 100.00%
EPS 1.09 2.60 2.66 1.79 1.95 2.77 3.57 -54.69%
  QoQ % -58.08% -2.26% 48.60% -8.21% -29.60% -22.41% -
  Horiz. % 30.53% 72.83% 74.51% 50.14% 54.62% 77.59% 100.00%
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8032 0.8128 0.8685 0.8651 0.8583 0.7517 0.7539 4.32%
  QoQ % -1.18% -6.41% 0.39% 0.79% 14.18% -0.29% -
  Horiz. % 106.54% 107.81% 115.20% 114.75% 113.85% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 0.9000 -
P/RPS 2.26 2.56 2.33 2.78 2.85 3.01 3.10 -19.01%
  QoQ % -11.72% 9.87% -16.19% -2.46% -5.32% -2.90% -
  Horiz. % 72.90% 82.58% 75.16% 89.68% 91.94% 97.10% 100.00%
P/EPS 33.73 15.89 13.81 21.97 19.70 13.95 10.98 111.47%
  QoQ % 112.27% 15.06% -37.14% 11.52% 41.22% 27.05% -
  Horiz. % 307.19% 144.72% 125.77% 200.09% 179.42% 127.05% 100.00%
EY 2.96 6.29 7.24 4.55 5.08 7.17 9.11 -52.77%
  QoQ % -52.94% -13.12% 59.12% -10.43% -29.15% -21.30% -
  Horiz. % 32.49% 69.05% 79.47% 49.95% 55.76% 78.70% 100.00%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.51 0.42 0.45 0.45 0.51 0.52 -7.86%
  QoQ % -9.80% 21.43% -6.67% 0.00% -11.76% -1.92% -
  Horiz. % 88.46% 98.08% 80.77% 86.54% 86.54% 98.08% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 -
Price 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 0.9000 -
P/RPS 2.22 2.29 2.44 2.68 2.88 2.84 3.10 -19.97%
  QoQ % -3.06% -6.15% -8.96% -6.94% 1.41% -8.39% -
  Horiz. % 71.61% 73.87% 78.71% 86.45% 92.90% 91.61% 100.00%
P/EPS 33.13 14.21 14.46 21.12 19.93 13.17 10.98 108.95%
  QoQ % 133.15% -1.73% -31.53% 5.97% 51.33% 19.95% -
  Horiz. % 301.73% 129.42% 131.69% 192.35% 181.51% 119.95% 100.00%
EY 3.02 7.04 6.92 4.74 5.02 7.60 9.11 -52.13%
  QoQ % -57.10% 1.73% 45.99% -5.58% -33.95% -16.58% -
  Horiz. % 33.15% 77.28% 75.96% 52.03% 55.10% 83.42% 100.00%
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.45 0.44 0.44 0.45 0.49 0.52 -9.20%
  QoQ % 0.00% 2.27% 0.00% -2.22% -8.16% -5.77% -
  Horiz. % 86.54% 86.54% 84.62% 84.62% 86.54% 94.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

183  585  608  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.87+0.16 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.26-0.06 
 DNEX 0.235+0.01 
 PNEPCB 0.34+0.01 
 JFTECH 2.18+0.22 
 DGB 0.105-0.02 
 DNEX-WD 0.04+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS