Highlights

[BJASSET] QoQ Annualized Quarter Result on 2012-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -14.24%    YoY -     -23.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 328,580 324,036 331,370 334,906 322,028 304,384 353,998 -4.82%
  QoQ % 1.40% -2.21% -1.06% 4.00% 5.80% -14.02% -
  Horiz. % 92.82% 91.54% 93.61% 94.61% 90.97% 85.98% 100.00%
PBT 86,308 103,740 201,309 106,170 117,512 132,640 365,956 -61.66%
  QoQ % -16.80% -48.47% 89.61% -9.65% -11.41% -63.76% -
  Horiz. % 23.58% 28.35% 55.01% 29.01% 32.11% 36.24% 100.00%
Tax -9,064 -6,760 -18,085 -8,621 -5,788 -5,348 -72,827 -74.91%
  QoQ % -34.08% 62.62% -109.77% -48.95% -8.23% 92.66% -
  Horiz. % 12.45% 9.28% 24.83% 11.84% 7.95% 7.34% 100.00%
NP 77,244 96,980 183,224 97,549 111,724 127,292 293,129 -58.73%
  QoQ % -20.35% -47.07% 87.83% -12.69% -12.23% -56.57% -
  Horiz. % 26.35% 33.08% 62.51% 33.28% 38.11% 43.43% 100.00%
NP to SH 70,916 91,412 177,290 91,960 107,232 123,060 288,016 -60.55%
  QoQ % -22.42% -48.44% 92.79% -14.24% -12.86% -57.27% -
  Horiz. % 24.62% 31.74% 61.56% 31.93% 37.23% 42.73% 100.00%
Tax Rate 10.50 % 6.52 % 8.98 % 8.12 % 4.93 % 4.03 % 19.90 % -34.58%
  QoQ % 61.04% -27.39% 10.59% 64.71% 22.33% -79.75% -
  Horiz. % 52.76% 32.76% 45.13% 40.80% 24.77% 20.25% 100.00%
Total Cost 251,336 227,056 148,146 237,357 210,304 177,092 60,869 156.27%
  QoQ % 10.69% 53.27% -37.59% 12.86% 18.75% 190.94% -
  Horiz. % 412.91% 373.02% 243.38% 389.95% 345.50% 290.94% 100.00%
Net Worth 1,922,957 1,928,570 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 3.11%
  QoQ % -0.29% -11.60% 18.86% 0.61% 0.41% -1.05% -
  Horiz. % 104.72% 105.03% 118.81% 99.96% 99.35% 98.95% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 16,696 - - - 33,386 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 81.28% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,922,957 1,928,570 2,181,647 1,835,491 1,824,278 1,816,918 1,836,268 3.11%
  QoQ % -0.29% -11.60% 18.86% 0.61% 0.41% -1.05% -
  Horiz. % 104.72% 105.03% 118.81% 99.96% 99.35% 98.95% 100.00%
NOSH 1,111,536 1,114,780 1,113,085 1,112,419 1,112,365 1,114,673 1,112,890 -0.08%
  QoQ % -0.29% 0.15% 0.06% 0.00% -0.21% 0.16% -
  Horiz. % 99.88% 100.17% 100.02% 99.96% 99.95% 100.16% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.51 % 29.93 % 55.29 % 29.13 % 34.69 % 41.82 % 82.81 % -56.64%
  QoQ % -21.45% -45.87% 89.80% -16.03% -17.05% -49.50% -
  Horiz. % 28.39% 36.14% 66.77% 35.18% 41.89% 50.50% 100.00%
ROE 3.69 % 4.74 % 8.13 % 5.01 % 5.88 % 6.77 % 15.68 % -61.72%
  QoQ % -22.15% -41.70% 62.28% -14.80% -13.15% -56.82% -
  Horiz. % 23.53% 30.23% 51.85% 31.95% 37.50% 43.18% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.56 29.07 29.77 30.11 28.95 27.31 31.81 -4.75%
  QoQ % 1.69% -2.35% -1.13% 4.01% 6.01% -14.15% -
  Horiz. % 92.93% 91.39% 93.59% 94.66% 91.01% 85.85% 100.00%
EPS 6.38 8.20 15.93 8.27 9.64 11.04 25.88 -60.52%
  QoQ % -22.20% -48.52% 92.62% -14.21% -12.68% -57.34% -
  Horiz. % 24.65% 31.68% 61.55% 31.96% 37.25% 42.66% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7300 1.7300 1.9600 1.6500 1.6400 1.6300 1.6500 3.19%
  QoQ % 0.00% -11.73% 18.79% 0.61% 0.61% -1.21% -
  Horiz. % 104.85% 104.85% 118.79% 100.00% 99.39% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.84 12.67 12.95 13.09 12.59 11.90 13.84 -4.86%
  QoQ % 1.34% -2.16% -1.07% 3.97% 5.80% -14.02% -
  Horiz. % 92.77% 91.55% 93.57% 94.58% 90.97% 85.98% 100.00%
EPS 2.77 3.57 6.93 3.59 4.19 4.81 11.26 -60.57%
  QoQ % -22.41% -48.48% 93.04% -14.32% -12.89% -57.28% -
  Horiz. % 24.60% 31.71% 61.55% 31.88% 37.21% 42.72% 100.00%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 1.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.62% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7517 0.7539 0.8528 0.7175 0.7131 0.7102 0.7178 3.11%
  QoQ % -0.29% -11.60% 18.86% 0.62% 0.41% -1.06% -
  Horiz. % 104.72% 105.03% 118.81% 99.96% 99.35% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.8900 0.9000 0.8400 0.8800 0.8300 0.7800 1.0500 -
P/RPS 3.01 3.10 2.82 2.92 2.87 2.86 3.30 -5.92%
  QoQ % -2.90% 9.93% -3.42% 1.74% 0.35% -13.33% -
  Horiz. % 91.21% 93.94% 85.45% 88.48% 86.97% 86.67% 100.00%
P/EPS 13.95 10.98 5.27 10.65 8.61 7.07 4.06 126.85%
  QoQ % 27.05% 108.35% -50.52% 23.69% 21.78% 74.14% -
  Horiz. % 343.60% 270.44% 129.80% 262.32% 212.07% 174.14% 100.00%
EY 7.17 9.11 18.96 9.39 11.61 14.15 24.65 -55.94%
  QoQ % -21.30% -51.95% 101.92% -19.12% -17.95% -42.60% -
  Horiz. % 29.09% 36.96% 76.92% 38.09% 47.10% 57.40% 100.00%
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.59% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.52 0.43 0.53 0.51 0.48 0.64 -13.99%
  QoQ % -1.92% 20.93% -18.87% 3.92% 6.25% -25.00% -
  Horiz. % 79.69% 81.25% 67.19% 82.81% 79.69% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 22/11/12 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 -
Price 0.8400 0.9000 0.9400 0.8200 0.8700 0.8600 0.8100 -
P/RPS 2.84 3.10 3.16 2.72 3.01 3.15 2.55 7.41%
  QoQ % -8.39% -1.90% 16.18% -9.63% -4.44% 23.53% -
  Horiz. % 111.37% 121.57% 123.92% 106.67% 118.04% 123.53% 100.00%
P/EPS 13.17 10.98 5.90 9.92 9.02 7.79 3.13 159.50%
  QoQ % 19.95% 86.10% -40.52% 9.98% 15.79% 148.88% -
  Horiz. % 420.77% 350.80% 188.50% 316.93% 288.18% 248.88% 100.00%
EY 7.60 9.11 16.94 10.08 11.08 12.84 31.95 -61.44%
  QoQ % -16.58% -46.22% 68.06% -9.03% -13.71% -59.81% -
  Horiz. % 23.79% 28.51% 53.02% 31.55% 34.68% 40.19% 100.00%
DY 0.00 0.00 1.60 0.00 0.00 0.00 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.24% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.52 0.48 0.50 0.53 0.53 0.49 -
  QoQ % -5.77% 8.33% -4.00% -5.66% 0.00% 8.16% -
  Horiz. % 100.00% 106.12% 97.96% 102.04% 108.16% 108.16% 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
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS