Highlights

[BJASSET] QoQ Annualized Quarter Result on 2011-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 15-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -12.86%    YoY -     -8.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 324,036 331,370 334,906 322,028 304,384 353,998 364,072 -7.45%
  QoQ % -2.21% -1.06% 4.00% 5.80% -14.02% -2.77% -
  Horiz. % 89.00% 91.02% 91.99% 88.45% 83.61% 97.23% 100.00%
PBT 103,740 201,309 106,170 117,512 132,640 365,956 132,525 -15.02%
  QoQ % -48.47% 89.61% -9.65% -11.41% -63.76% 176.14% -
  Horiz. % 78.28% 151.90% 80.11% 88.67% 100.09% 276.14% 100.00%
Tax -6,760 -18,085 -8,621 -5,788 -5,348 -72,827 -7,050 -2.76%
  QoQ % 62.62% -109.77% -48.95% -8.23% 92.66% -932.91% -
  Horiz. % 95.88% 256.50% 122.28% 82.09% 75.85% 1,032.91% 100.00%
NP 96,980 183,224 97,549 111,724 127,292 293,129 125,474 -15.74%
  QoQ % -47.07% 87.83% -12.69% -12.23% -56.57% 133.62% -
  Horiz. % 77.29% 146.02% 77.74% 89.04% 101.45% 233.62% 100.00%
NP to SH 91,412 177,290 91,960 107,232 123,060 288,016 119,965 -16.53%
  QoQ % -48.44% 92.79% -14.24% -12.86% -57.27% 140.08% -
  Horiz. % 76.20% 147.78% 76.66% 89.39% 102.58% 240.08% 100.00%
Tax Rate 6.52 % 8.98 % 8.12 % 4.93 % 4.03 % 19.90 % 5.32 % 14.48%
  QoQ % -27.39% 10.59% 64.71% 22.33% -79.75% 274.06% -
  Horiz. % 122.56% 168.80% 152.63% 92.67% 75.75% 374.06% 100.00%
Total Cost 227,056 148,146 237,357 210,304 177,092 60,869 238,597 -3.24%
  QoQ % 53.27% -37.59% 12.86% 18.75% 190.94% -74.49% -
  Horiz. % 95.16% 62.09% 99.48% 88.14% 74.22% 25.51% 100.00%
Net Worth 1,928,570 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 1,636,903 11.52%
  QoQ % -11.60% 18.86% 0.61% 0.41% -1.05% 12.18% -
  Horiz. % 117.82% 133.28% 112.13% 111.45% 111.00% 112.18% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 16,696 - - - 33,386 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 81.28% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,928,570 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 1,636,903 11.52%
  QoQ % -11.60% 18.86% 0.61% 0.41% -1.05% 12.18% -
  Horiz. % 117.82% 133.28% 112.13% 111.45% 111.00% 112.18% 100.00%
NOSH 1,114,780 1,113,085 1,112,419 1,112,365 1,114,673 1,112,890 1,113,539 0.07%
  QoQ % 0.15% 0.06% 0.00% -0.21% 0.16% -0.06% -
  Horiz. % 100.11% 99.96% 99.90% 99.89% 100.10% 99.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 29.93 % 55.29 % 29.13 % 34.69 % 41.82 % 82.81 % 34.46 % -8.94%
  QoQ % -45.87% 89.80% -16.03% -17.05% -49.50% 140.31% -
  Horiz. % 86.85% 160.45% 84.53% 100.67% 121.36% 240.31% 100.00%
ROE 4.74 % 8.13 % 5.01 % 5.88 % 6.77 % 15.68 % 7.33 % -25.16%
  QoQ % -41.70% 62.28% -14.80% -13.15% -56.82% 113.92% -
  Horiz. % 64.67% 110.91% 68.35% 80.22% 92.36% 213.92% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.07 29.77 30.11 28.95 27.31 31.81 32.70 -7.52%
  QoQ % -2.35% -1.13% 4.01% 6.01% -14.15% -2.72% -
  Horiz. % 88.90% 91.04% 92.08% 88.53% 83.52% 97.28% 100.00%
EPS 8.20 15.93 8.27 9.64 11.04 25.88 10.77 -16.58%
  QoQ % -48.52% 92.62% -14.21% -12.68% -57.34% 140.30% -
  Horiz. % 76.14% 147.91% 76.79% 89.51% 102.51% 240.30% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7300 1.9600 1.6500 1.6400 1.6300 1.6500 1.4700 11.44%
  QoQ % -11.73% 18.79% 0.61% 0.61% -1.21% 12.24% -
  Horiz. % 117.69% 133.33% 112.24% 111.56% 110.88% 112.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.67 12.95 13.09 12.59 11.90 13.84 14.23 -7.43%
  QoQ % -2.16% -1.07% 3.97% 5.80% -14.02% -2.74% -
  Horiz. % 89.04% 91.00% 91.99% 88.48% 83.63% 97.26% 100.00%
EPS 3.57 6.93 3.59 4.19 4.81 11.26 4.69 -16.59%
  QoQ % -48.48% 93.04% -14.32% -12.89% -57.28% 140.09% -
  Horiz. % 76.12% 147.76% 76.55% 89.34% 102.56% 240.09% 100.00%
DPS 0.00 0.65 0.00 0.00 0.00 1.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7539 0.8528 0.7175 0.7131 0.7102 0.7178 0.6398 11.53%
  QoQ % -11.60% 18.86% 0.62% 0.41% -1.06% 12.19% -
  Horiz. % 117.83% 133.29% 112.14% 111.46% 111.00% 112.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.9000 0.8400 0.8800 0.8300 0.7800 1.0500 0.8300 -
P/RPS 3.10 2.82 2.92 2.87 2.86 3.30 2.54 14.16%
  QoQ % 9.93% -3.42% 1.74% 0.35% -13.33% 29.92% -
  Horiz. % 122.05% 111.02% 114.96% 112.99% 112.60% 129.92% 100.00%
P/EPS 10.98 5.27 10.65 8.61 7.07 4.06 7.70 26.61%
  QoQ % 108.35% -50.52% 23.69% 21.78% 74.14% -47.27% -
  Horiz. % 142.60% 68.44% 138.31% 111.82% 91.82% 52.73% 100.00%
EY 9.11 18.96 9.39 11.61 14.15 24.65 12.98 -20.97%
  QoQ % -51.95% 101.92% -19.12% -17.95% -42.60% 89.91% -
  Horiz. % 70.18% 146.07% 72.34% 89.45% 109.01% 189.91% 100.00%
DY 0.00 1.79 0.00 0.00 0.00 2.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.59% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.43 0.53 0.51 0.48 0.64 0.56 -4.81%
  QoQ % 20.93% -18.87% 3.92% 6.25% -25.00% 14.29% -
  Horiz. % 92.86% 76.79% 94.64% 91.07% 85.71% 114.29% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 19/05/11 -
Price 0.9000 0.9400 0.8200 0.8700 0.8600 0.8100 1.1200 -
P/RPS 3.10 3.16 2.72 3.01 3.15 2.55 3.43 -6.50%
  QoQ % -1.90% 16.18% -9.63% -4.44% 23.53% -25.66% -
  Horiz. % 90.38% 92.13% 79.30% 87.76% 91.84% 74.34% 100.00%
P/EPS 10.98 5.90 9.92 9.02 7.79 3.13 10.40 3.67%
  QoQ % 86.10% -40.52% 9.98% 15.79% 148.88% -69.90% -
  Horiz. % 105.58% 56.73% 95.38% 86.73% 74.90% 30.10% 100.00%
EY 9.11 16.94 10.08 11.08 12.84 31.95 9.62 -3.56%
  QoQ % -46.22% 68.06% -9.03% -13.71% -59.81% 232.12% -
  Horiz. % 94.70% 176.09% 104.78% 115.18% 133.47% 332.12% 100.00%
DY 0.00 1.60 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.24% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.48 0.50 0.53 0.53 0.49 0.76 -22.30%
  QoQ % 8.33% -4.00% -5.66% 0.00% 8.16% -35.53% -
  Horiz. % 68.42% 63.16% 65.79% 69.74% 69.74% 64.47% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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
Partners & Brokers