Highlights

[BJASSET] QoQ Annualized Quarter Result on 2011-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -57.27%    YoY -     0.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 331,370 334,906 322,028 304,384 353,998 364,072 368,796 -6.89%
  QoQ % -1.06% 4.00% 5.80% -14.02% -2.77% -1.28% -
  Horiz. % 89.85% 90.81% 87.32% 82.53% 95.99% 98.72% 100.00%
PBT 201,309 106,170 117,512 132,640 365,956 132,525 131,128 33.11%
  QoQ % 89.61% -9.65% -11.41% -63.76% 176.14% 1.07% -
  Horiz. % 153.52% 80.97% 89.62% 101.15% 279.08% 101.07% 100.00%
Tax -18,085 -8,621 -5,788 -5,348 -72,827 -7,050 -6,592 96.10%
  QoQ % -109.77% -48.95% -8.23% 92.66% -932.91% -6.96% -
  Horiz. % 274.35% 130.78% 87.80% 81.13% 1,104.78% 106.96% 100.00%
NP 183,224 97,549 111,724 127,292 293,129 125,474 124,536 29.39%
  QoQ % 87.83% -12.69% -12.23% -56.57% 133.62% 0.75% -
  Horiz. % 147.13% 78.33% 89.71% 102.21% 235.38% 100.75% 100.00%
NP to SH 177,290 91,960 107,232 123,060 288,016 119,965 117,426 31.64%
  QoQ % 92.79% -14.24% -12.86% -57.27% 140.08% 2.16% -
  Horiz. % 150.98% 78.31% 91.32% 104.80% 245.27% 102.16% 100.00%
Tax Rate 8.98 % 8.12 % 4.93 % 4.03 % 19.90 % 5.32 % 5.03 % 47.22%
  QoQ % 10.59% 64.71% 22.33% -79.75% 274.06% 5.77% -
  Horiz. % 178.53% 161.43% 98.01% 80.12% 395.63% 105.77% 100.00%
Total Cost 148,146 237,357 210,304 177,092 60,869 238,597 244,260 -28.37%
  QoQ % -37.59% 12.86% 18.75% 190.94% -74.49% -2.32% -
  Horiz. % 60.65% 97.17% 86.10% 72.50% 24.92% 97.68% 100.00%
Net Worth 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 1,636,903 1,601,263 22.92%
  QoQ % 18.86% 0.61% 0.41% -1.05% 12.18% 2.23% -
  Horiz. % 136.25% 114.63% 113.93% 113.47% 114.68% 102.23% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,696 - - - 33,386 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.01% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 9.42 % - % - % - % 11.59 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.28% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 1,636,903 1,601,263 22.92%
  QoQ % 18.86% 0.61% 0.41% -1.05% 12.18% 2.23% -
  Horiz. % 136.25% 114.63% 113.93% 113.47% 114.68% 102.23% 100.00%
NOSH 1,113,085 1,112,419 1,112,365 1,114,673 1,112,890 1,113,539 1,111,988 0.07%
  QoQ % 0.06% 0.00% -0.21% 0.16% -0.06% 0.14% -
  Horiz. % 100.10% 100.04% 100.03% 100.24% 100.08% 100.14% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 55.29 % 29.13 % 34.69 % 41.82 % 82.81 % 34.46 % 33.77 % 38.95%
  QoQ % 89.80% -16.03% -17.05% -49.50% 140.31% 2.04% -
  Horiz. % 163.73% 86.26% 102.72% 123.84% 245.22% 102.04% 100.00%
ROE 8.13 % 5.01 % 5.88 % 6.77 % 15.68 % 7.33 % 7.33 % 7.16%
  QoQ % 62.28% -14.80% -13.15% -56.82% 113.92% 0.00% -
  Horiz. % 110.91% 68.35% 80.22% 92.36% 213.92% 100.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.77 30.11 28.95 27.31 31.81 32.70 33.17 -6.96%
  QoQ % -1.13% 4.01% 6.01% -14.15% -2.72% -1.42% -
  Horiz. % 89.75% 90.77% 87.28% 82.33% 95.90% 98.58% 100.00%
EPS 15.93 8.27 9.64 11.04 25.88 10.77 10.56 31.57%
  QoQ % 92.62% -14.21% -12.68% -57.34% 140.30% 1.99% -
  Horiz. % 150.85% 78.31% 91.29% 104.55% 245.08% 101.99% 100.00%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9600 1.6500 1.6400 1.6300 1.6500 1.4700 1.4400 22.84%
  QoQ % 18.79% 0.61% 0.61% -1.21% 12.24% 2.08% -
  Horiz. % 136.11% 114.58% 113.89% 113.19% 114.58% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.95 13.09 12.59 11.90 13.84 14.23 14.42 -6.92%
  QoQ % -1.07% 3.97% 5.80% -14.02% -2.74% -1.32% -
  Horiz. % 89.81% 90.78% 87.31% 82.52% 95.98% 98.68% 100.00%
EPS 6.93 3.59 4.19 4.81 11.26 4.69 4.59 31.64%
  QoQ % 93.04% -14.32% -12.89% -57.28% 140.09% 2.18% -
  Horiz. % 150.98% 78.21% 91.29% 104.79% 245.32% 102.18% 100.00%
DPS 0.65 0.00 0.00 0.00 1.31 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.62% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8528 0.7175 0.7131 0.7102 0.7178 0.6398 0.6259 22.93%
  QoQ % 18.86% 0.62% 0.41% -1.06% 12.19% 2.22% -
  Horiz. % 136.25% 114.63% 113.93% 113.47% 114.68% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.8400 0.8800 0.8300 0.7800 1.0500 0.8300 0.7800 -
P/RPS 2.82 2.92 2.87 2.86 3.30 2.54 2.35 12.94%
  QoQ % -3.42% 1.74% 0.35% -13.33% 29.92% 8.09% -
  Horiz. % 120.00% 124.26% 122.13% 121.70% 140.43% 108.09% 100.00%
P/EPS 5.27 10.65 8.61 7.07 4.06 7.70 7.39 -20.20%
  QoQ % -50.52% 23.69% 21.78% 74.14% -47.27% 4.19% -
  Horiz. % 71.31% 144.11% 116.51% 95.67% 54.94% 104.19% 100.00%
EY 18.96 9.39 11.61 14.15 24.65 12.98 13.54 25.19%
  QoQ % 101.92% -19.12% -17.95% -42.60% 89.91% -4.14% -
  Horiz. % 140.03% 69.35% 85.75% 104.51% 182.05% 95.86% 100.00%
DY 1.79 0.00 0.00 0.00 2.86 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.59% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.53 0.51 0.48 0.64 0.56 0.54 -14.10%
  QoQ % -18.87% 3.92% 6.25% -25.00% 14.29% 3.70% -
  Horiz. % 79.63% 98.15% 94.44% 88.89% 118.52% 103.70% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 19/05/11 22/02/11 -
Price 0.9400 0.8200 0.8700 0.8600 0.8100 1.1200 0.8000 -
P/RPS 3.16 2.72 3.01 3.15 2.55 3.43 2.41 19.82%
  QoQ % 16.18% -9.63% -4.44% 23.53% -25.66% 42.32% -
  Horiz. % 131.12% 112.86% 124.90% 130.71% 105.81% 142.32% 100.00%
P/EPS 5.90 9.92 9.02 7.79 3.13 10.40 7.58 -15.40%
  QoQ % -40.52% 9.98% 15.79% 148.88% -69.90% 37.20% -
  Horiz. % 77.84% 130.87% 119.00% 102.77% 41.29% 137.20% 100.00%
EY 16.94 10.08 11.08 12.84 31.95 9.62 13.20 18.11%
  QoQ % 68.06% -9.03% -13.71% -59.81% 232.12% -27.12% -
  Horiz. % 128.33% 76.36% 83.94% 97.27% 242.05% 72.88% 100.00%
DY 1.60 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.24% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.48 0.50 0.53 0.53 0.49 0.76 0.56 -9.77%
  QoQ % -4.00% -5.66% 0.00% 8.16% -35.53% 35.71% -
  Horiz. % 85.71% 89.29% 94.64% 94.64% 87.50% 135.71% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
8. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
Partners & Brokers