Highlights

[BJASSET] QoQ Annualized Quarter Result on 2013-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -2.20%    YoY -     -6.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 389,328 419,426 417,242 412,778 402,952 361,651 344,010 8.59%
  QoQ % -7.18% 0.52% 1.08% 2.44% 11.42% 5.13% -
  Horiz. % 113.17% 121.92% 121.29% 119.99% 117.13% 105.13% 100.00%
PBT 39,372 121,699 107,476 92,164 84,260 70,841 66,436 -29.42%
  QoQ % -67.65% 13.23% 16.61% 9.38% 18.94% 6.63% -
  Horiz. % 59.26% 183.18% 161.77% 138.73% 126.83% 106.63% 100.00%
Tax -6,088 -71,100 -77,422 -18,574 -9,452 -17,954 -9,532 -25.82%
  QoQ % 91.44% 8.17% -316.83% -96.51% 47.35% -88.36% -
  Horiz. % 63.87% 745.91% 812.24% 194.86% 99.16% 188.36% 100.00%
NP 33,284 50,599 30,053 73,590 74,808 52,887 56,904 -30.04%
  QoQ % -34.22% 68.36% -59.16% -1.63% 41.45% -7.06% -
  Horiz. % 58.49% 88.92% 52.81% 129.32% 131.46% 92.94% 100.00%
NP to SH 28,544 45,341 27,990 66,494 67,988 45,819 49,788 -30.96%
  QoQ % -37.05% 61.99% -57.90% -2.20% 48.38% -7.97% -
  Horiz. % 57.33% 91.07% 56.22% 133.55% 136.55% 92.03% 100.00%
Tax Rate 15.46 % 58.42 % 72.04 % 20.15 % 11.22 % 25.34 % 14.35 % 5.09%
  QoQ % -73.54% -18.91% 257.52% 79.59% -55.72% 76.59% -
  Horiz. % 107.74% 407.11% 502.02% 140.42% 78.19% 176.59% 100.00%
Total Cost 356,044 368,827 387,189 339,188 328,144 308,764 287,106 15.41%
  QoQ % -3.47% -4.74% 14.15% 3.37% 6.28% 7.54% -
  Horiz. % 124.01% 128.46% 134.86% 118.14% 114.29% 107.54% 100.00%
Net Worth 2,096,200 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 -3.05%
  QoQ % 0.82% 1.18% -1.18% -6.41% 0.40% 0.78% -
  Horiz. % 95.46% 94.68% 93.58% 94.69% 101.18% 100.78% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 22,236 - - - 22,241 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.98% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 49.04 % - % - % - % 48.54 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.03% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,096,200 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 -3.05%
  QoQ % 0.82% 1.18% -1.18% -6.41% 0.40% 0.78% -
  Horiz. % 95.46% 94.68% 93.58% 94.69% 101.18% 100.78% 100.00%
NOSH 1,115,000 1,111,848 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 0.02%
  QoQ % 0.28% 0.10% -0.11% 0.09% -0.11% -0.23% -
  Horiz. % 100.03% 99.75% 99.65% 99.76% 99.66% 99.77% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.55 % 12.06 % 7.20 % 17.83 % 18.56 % 14.62 % 16.54 % -35.56%
  QoQ % -29.10% 67.50% -59.62% -3.93% 26.95% -11.61% -
  Horiz. % 51.69% 72.91% 43.53% 107.80% 112.21% 88.39% 100.00%
ROE 1.36 % 2.18 % 1.36 % 3.20 % 3.06 % 2.07 % 2.27 % -28.91%
  QoQ % -37.61% 60.29% -57.50% 4.58% 47.83% -8.81% -
  Horiz. % 59.91% 96.04% 59.91% 140.97% 134.80% 91.19% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.92 37.72 37.56 37.12 36.27 32.52 30.86 8.58%
  QoQ % -7.42% 0.43% 1.19% 2.34% 11.53% 5.38% -
  Horiz. % 113.16% 122.23% 121.71% 120.29% 117.53% 105.38% 100.00%
EPS 2.56 4.07 2.52 5.98 6.12 4.12 4.47 -31.01%
  QoQ % -37.10% 61.51% -57.86% -2.29% 48.54% -7.83% -
  Horiz. % 57.27% 91.05% 56.38% 133.78% 136.91% 92.17% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8800 1.8700 1.8500 1.8700 2.0000 1.9900 1.9700 -3.07%
  QoQ % 0.53% 1.08% -1.07% -6.50% 0.50% 1.02% -
  Horiz. % 95.43% 94.92% 93.91% 94.92% 101.52% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.22 16.39 16.31 16.14 15.75 14.14 13.45 8.58%
  QoQ % -7.14% 0.49% 1.05% 2.48% 11.39% 5.13% -
  Horiz. % 113.16% 121.86% 121.26% 120.00% 117.10% 105.13% 100.00%
EPS 1.12 1.77 1.09 2.60 2.66 1.79 1.95 -30.88%
  QoQ % -36.72% 62.39% -58.08% -2.26% 48.60% -8.21% -
  Horiz. % 57.44% 90.77% 55.90% 133.33% 136.41% 91.79% 100.00%
DPS 0.00 0.87 0.00 0.00 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8194 0.8127 0.8032 0.8128 0.8685 0.8651 0.8583 -3.04%
  QoQ % 0.82% 1.18% -1.18% -6.41% 0.39% 0.79% -
  Horiz. % 95.47% 94.69% 93.58% 94.70% 101.19% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9500 0.8300 0.8500 0.9500 0.8450 0.9050 0.8800 -
P/RPS 2.72 2.20 2.26 2.56 2.33 2.78 2.85 -3.06%
  QoQ % 23.64% -2.65% -11.72% 9.87% -16.19% -2.46% -
  Horiz. % 95.44% 77.19% 79.30% 89.82% 81.75% 97.54% 100.00%
P/EPS 37.11 20.35 33.73 15.89 13.81 21.97 19.70 52.47%
  QoQ % 82.36% -39.67% 112.27% 15.06% -37.14% 11.52% -
  Horiz. % 188.38% 103.30% 171.22% 80.66% 70.10% 111.52% 100.00%
EY 2.69 4.91 2.96 6.29 7.24 4.55 5.08 -34.52%
  QoQ % -45.21% 65.88% -52.94% -13.12% 59.12% -10.43% -
  Horiz. % 52.95% 96.65% 58.27% 123.82% 142.52% 89.57% 100.00%
DY 0.00 2.41 0.00 0.00 0.00 2.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.44 0.46 0.51 0.42 0.45 0.45 8.69%
  QoQ % 15.91% -4.35% -9.80% 21.43% -6.67% 0.00% -
  Horiz. % 113.33% 97.78% 102.22% 113.33% 93.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 -
Price 0.9500 0.8200 0.8350 0.8500 0.8850 0.8700 0.8900 -
P/RPS 2.72 2.17 2.22 2.29 2.44 2.68 2.88 -3.74%
  QoQ % 25.35% -2.25% -3.06% -6.15% -8.96% -6.94% -
  Horiz. % 94.44% 75.35% 77.08% 79.51% 84.72% 93.06% 100.00%
P/EPS 37.11 20.11 33.13 14.21 14.46 21.12 19.93 51.30%
  QoQ % 84.54% -39.30% 133.15% -1.73% -31.53% 5.97% -
  Horiz. % 186.20% 100.90% 166.23% 71.30% 72.55% 105.97% 100.00%
EY 2.69 4.97 3.02 7.04 6.92 4.74 5.02 -34.00%
  QoQ % -45.88% 64.57% -57.10% 1.73% 45.99% -5.58% -
  Horiz. % 53.59% 99.00% 60.16% 140.24% 137.85% 94.42% 100.00%
DY 0.00 2.44 0.00 0.00 0.00 2.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.44 0.45 0.45 0.44 0.44 0.45 8.69%
  QoQ % 15.91% -2.22% 0.00% 2.27% 0.00% -2.22% -
  Horiz. % 113.33% 97.78% 100.00% 100.00% 97.78% 97.78% 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
 
 

213  595  542  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.01-0.03 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.080.00 
 SAPNRG 0.100.00 

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