Highlights

[BJASSET] QoQ Annualized Quarter Result on 2012-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 07-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -22.42%    YoY -     -33.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 402,952 361,651 344,010 328,580 324,036 331,370 334,906 13.11%
  QoQ % 11.42% 5.13% 4.70% 1.40% -2.21% -1.06% -
  Horiz. % 120.32% 107.99% 102.72% 98.11% 96.75% 98.94% 100.00%
PBT 84,260 70,841 66,436 86,308 103,740 201,309 106,170 -14.27%
  QoQ % 18.94% 6.63% -23.02% -16.80% -48.47% 89.61% -
  Horiz. % 79.36% 66.72% 62.57% 81.29% 97.71% 189.61% 100.00%
Tax -9,452 -17,954 -9,532 -9,064 -6,760 -18,085 -8,621 6.32%
  QoQ % 47.35% -88.36% -5.16% -34.08% 62.62% -109.77% -
  Horiz. % 109.64% 208.25% 110.56% 105.13% 78.41% 209.77% 100.00%
NP 74,808 52,887 56,904 77,244 96,980 183,224 97,549 -16.20%
  QoQ % 41.45% -7.06% -26.33% -20.35% -47.07% 87.83% -
  Horiz. % 76.69% 54.22% 58.33% 79.18% 99.42% 187.83% 100.00%
NP to SH 67,988 45,819 49,788 70,916 91,412 177,290 91,960 -18.22%
  QoQ % 48.38% -7.97% -29.79% -22.42% -48.44% 92.79% -
  Horiz. % 73.93% 49.82% 54.14% 77.12% 99.40% 192.79% 100.00%
Tax Rate 11.22 % 25.34 % 14.35 % 10.50 % 6.52 % 8.98 % 8.12 % 24.03%
  QoQ % -55.72% 76.59% 36.67% 61.04% -27.39% 10.59% -
  Horiz. % 138.18% 312.07% 176.72% 129.31% 80.30% 110.59% 100.00%
Total Cost 328,144 308,764 287,106 251,336 227,056 148,146 237,357 24.08%
  QoQ % 6.28% 7.54% 14.23% 10.69% 53.27% -37.59% -
  Horiz. % 138.25% 130.08% 120.96% 105.89% 95.66% 62.41% 100.00%
Net Worth 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 13.57%
  QoQ % 0.40% 0.78% 14.19% -0.29% -11.60% 18.86% -
  Horiz. % 121.05% 120.57% 119.63% 104.77% 105.07% 118.86% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 22,241 - - - 16,696 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.21% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 48.54 % - % - % - % 9.42 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 515.29% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 13.57%
  QoQ % 0.40% 0.78% 14.19% -0.29% -11.60% 18.86% -
  Horiz. % 121.05% 120.57% 119.63% 104.77% 105.07% 118.86% 100.00%
NOSH 1,110,915 1,112,091 1,114,656 1,111,536 1,114,780 1,113,085 1,112,419 -0.09%
  QoQ % -0.11% -0.23% 0.28% -0.29% 0.15% 0.06% -
  Horiz. % 99.86% 99.97% 100.20% 99.92% 100.21% 100.06% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.56 % 14.62 % 16.54 % 23.51 % 29.93 % 55.29 % 29.13 % -25.94%
  QoQ % 26.95% -11.61% -29.65% -21.45% -45.87% 89.80% -
  Horiz. % 63.71% 50.19% 56.78% 80.71% 102.75% 189.80% 100.00%
ROE 3.06 % 2.07 % 2.27 % 3.69 % 4.74 % 8.13 % 5.01 % -27.99%
  QoQ % 47.83% -8.81% -38.48% -22.15% -41.70% 62.28% -
  Horiz. % 61.08% 41.32% 45.31% 73.65% 94.61% 162.28% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.27 32.52 30.86 29.56 29.07 29.77 30.11 13.20%
  QoQ % 11.53% 5.38% 4.40% 1.69% -2.35% -1.13% -
  Horiz. % 120.46% 108.00% 102.49% 98.17% 96.55% 98.87% 100.00%
EPS 6.12 4.12 4.47 6.38 8.20 15.93 8.27 -18.17%
  QoQ % 48.54% -7.83% -29.94% -22.20% -48.52% 92.62% -
  Horiz. % 74.00% 49.82% 54.05% 77.15% 99.15% 192.62% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0000 1.9900 1.9700 1.7300 1.7300 1.9600 1.6500 13.67%
  QoQ % 0.50% 1.02% 13.87% 0.00% -11.73% 18.79% -
  Horiz. % 121.21% 120.61% 119.39% 104.85% 104.85% 118.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.75 14.14 13.45 12.84 12.67 12.95 13.09 13.11%
  QoQ % 11.39% 5.13% 4.75% 1.34% -2.16% -1.07% -
  Horiz. % 120.32% 108.02% 102.75% 98.09% 96.79% 98.93% 100.00%
EPS 2.66 1.79 1.95 2.77 3.57 6.93 3.59 -18.10%
  QoQ % 48.60% -8.21% -29.60% -22.41% -48.48% 93.04% -
  Horiz. % 74.09% 49.86% 54.32% 77.16% 99.44% 193.04% 100.00%
DPS 0.00 0.87 0.00 0.00 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.85% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8685 0.8651 0.8583 0.7517 0.7539 0.8528 0.7175 13.57%
  QoQ % 0.39% 0.79% 14.18% -0.29% -11.60% 18.86% -
  Horiz. % 121.05% 120.57% 119.62% 104.77% 105.07% 118.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8450 0.9050 0.8800 0.8900 0.9000 0.8400 0.8800 -
P/RPS 2.33 2.78 2.85 3.01 3.10 2.82 2.92 -13.96%
  QoQ % -16.19% -2.46% -5.32% -2.90% 9.93% -3.42% -
  Horiz. % 79.79% 95.21% 97.60% 103.08% 106.16% 96.58% 100.00%
P/EPS 13.81 21.97 19.70 13.95 10.98 5.27 10.65 18.89%
  QoQ % -37.14% 11.52% 41.22% 27.05% 108.35% -50.52% -
  Horiz. % 129.67% 206.29% 184.98% 130.99% 103.10% 49.48% 100.00%
EY 7.24 4.55 5.08 7.17 9.11 18.96 9.39 -15.90%
  QoQ % 59.12% -10.43% -29.15% -21.30% -51.95% 101.92% -
  Horiz. % 77.10% 48.46% 54.10% 76.36% 97.02% 201.92% 100.00%
DY 0.00 2.21 0.00 0.00 0.00 1.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.46% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.45 0.45 0.51 0.52 0.43 0.53 -14.35%
  QoQ % -6.67% 0.00% -11.76% -1.92% 20.93% -18.87% -
  Horiz. % 79.25% 84.91% 84.91% 96.23% 98.11% 81.13% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 -
Price 0.8850 0.8700 0.8900 0.8400 0.9000 0.9400 0.8200 -
P/RPS 2.44 2.68 2.88 2.84 3.10 3.16 2.72 -6.98%
  QoQ % -8.96% -6.94% 1.41% -8.39% -1.90% 16.18% -
  Horiz. % 89.71% 98.53% 105.88% 104.41% 113.97% 116.18% 100.00%
P/EPS 14.46 21.12 19.93 13.17 10.98 5.90 9.92 28.53%
  QoQ % -31.53% 5.97% 51.33% 19.95% 86.10% -40.52% -
  Horiz. % 145.77% 212.90% 200.91% 132.76% 110.69% 59.48% 100.00%
EY 6.92 4.74 5.02 7.60 9.11 16.94 10.08 -22.16%
  QoQ % 45.99% -5.58% -33.95% -16.58% -46.22% 68.06% -
  Horiz. % 68.65% 47.02% 49.80% 75.40% 90.38% 168.06% 100.00%
DY 0.00 2.30 0.00 0.00 0.00 1.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 143.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.44 0.45 0.49 0.52 0.48 0.50 -8.16%
  QoQ % 0.00% -2.22% -8.16% -5.77% 8.33% -4.00% -
  Horiz. % 88.00% 88.00% 90.00% 98.00% 104.00% 96.00% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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