Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2013-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -62.90%    YoY -     -25.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 419,426 312,932 206,389 100,738 361,651 258,008 164,290 87.11%
  QoQ % 34.03% 51.62% 104.88% -72.14% 40.17% 57.04% -
  Horiz. % 255.30% 190.48% 125.62% 61.32% 220.13% 157.04% 100.00%
PBT 121,699 80,607 46,082 21,065 70,841 49,827 43,154 99.99%
  QoQ % 50.98% 74.92% 118.76% -70.26% 42.17% 15.46% -
  Horiz. % 282.01% 186.79% 106.78% 48.81% 164.16% 115.46% 100.00%
Tax -71,100 -58,067 -9,287 -2,363 -17,954 -7,149 -4,532 529.86%
  QoQ % -22.44% -525.25% -293.02% 86.84% -151.14% -57.74% -
  Horiz. % 1,568.84% 1,281.27% 204.92% 52.14% 396.16% 157.74% 100.00%
NP 50,599 22,540 36,795 18,702 52,887 42,678 38,622 19.79%
  QoQ % 124.49% -38.74% 96.74% -64.64% 23.92% 10.50% -
  Horiz. % 131.01% 58.36% 95.27% 48.42% 136.93% 110.50% 100.00%
NP to SH 45,341 20,993 33,247 16,997 45,819 37,341 35,458 17.86%
  QoQ % 115.98% -36.86% 95.61% -62.90% 22.70% 5.31% -
  Horiz. % 127.87% 59.21% 93.76% 47.94% 129.22% 105.31% 100.00%
Tax Rate 58.42 % 72.04 % 20.15 % 11.22 % 25.34 % 14.35 % 10.50 % 214.98%
  QoQ % -18.91% 257.52% 79.59% -55.72% 76.59% 36.67% -
  Horiz. % 556.38% 686.10% 191.90% 106.86% 241.33% 136.67% 100.00%
Total Cost 368,827 290,392 169,594 82,036 308,764 215,330 125,668 105.39%
  QoQ % 27.01% 71.23% 106.73% -73.43% 43.39% 71.35% -
  Horiz. % 293.49% 231.08% 134.95% 65.28% 245.70% 171.35% 100.00%
Net Worth 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 5.36%
  QoQ % 1.18% -1.18% -6.41% 0.40% 0.78% 14.19% -
  Horiz. % 108.12% 106.86% 108.13% 115.54% 115.09% 114.19% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,236 - - - 22,241 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 101.03% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 5.36%
  QoQ % 1.18% -1.18% -6.41% 0.40% 0.78% 14.19% -
  Horiz. % 108.12% 106.86% 108.13% 115.54% 115.09% 114.19% 100.00%
NOSH 1,111,848 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 1,111,536 0.02%
  QoQ % 0.10% -0.11% 0.09% -0.11% -0.23% 0.28% -
  Horiz. % 100.03% 99.93% 100.04% 99.94% 100.05% 100.28% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.06 % 7.20 % 17.83 % 18.56 % 14.62 % 16.54 % 23.51 % -36.00%
  QoQ % 67.50% -59.62% -3.93% 26.95% -11.61% -29.65% -
  Horiz. % 51.30% 30.63% 75.84% 78.95% 62.19% 70.35% 100.00%
ROE 2.18 % 1.02 % 1.60 % 0.77 % 2.07 % 1.70 % 1.84 % 12.00%
  QoQ % 113.73% -36.25% 107.79% -62.80% 21.76% -7.61% -
  Horiz. % 118.48% 55.43% 86.96% 41.85% 112.50% 92.39% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.72 28.17 18.56 9.07 32.52 23.15 14.78 87.07%
  QoQ % 33.90% 51.78% 104.63% -72.11% 40.48% 56.63% -
  Horiz. % 255.21% 190.60% 125.58% 61.37% 220.03% 156.63% 100.00%
EPS 4.07 1.89 2.99 1.53 4.12 3.35 3.19 17.69%
  QoQ % 115.34% -36.79% 95.42% -62.86% 22.99% 5.02% -
  Horiz. % 127.59% 59.25% 93.73% 47.96% 129.15% 105.02% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8700 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 5.34%
  QoQ % 1.08% -1.07% -6.50% 0.50% 1.02% 13.87% -
  Horiz. % 108.09% 106.94% 108.09% 115.61% 115.03% 113.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.39 12.23 8.07 3.94 14.14 10.09 6.42 87.11%
  QoQ % 34.01% 51.55% 104.82% -72.14% 40.14% 57.17% -
  Horiz. % 255.30% 190.50% 125.70% 61.37% 220.25% 157.17% 100.00%
EPS 1.77 0.82 1.30 0.66 1.79 1.46 1.39 17.53%
  QoQ % 115.85% -36.92% 96.97% -63.13% 22.60% 5.04% -
  Horiz. % 127.34% 58.99% 93.53% 47.48% 128.78% 105.04% 100.00%
DPS 0.87 0.00 0.00 0.00 0.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8127 0.8032 0.8128 0.8685 0.8651 0.8583 0.7517 5.35%
  QoQ % 1.18% -1.18% -6.41% 0.39% 0.79% 14.18% -
  Horiz. % 108.11% 106.85% 108.13% 115.54% 115.09% 114.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.8300 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 -
P/RPS 2.20 3.02 5.12 9.32 2.78 3.80 6.02 -48.98%
  QoQ % -27.15% -41.02% -45.06% 235.25% -26.84% -36.88% -
  Horiz. % 36.54% 50.17% 85.05% 154.82% 46.18% 63.12% 100.00%
P/EPS 20.35 44.97 31.77 55.23 21.97 26.27 27.90 -19.02%
  QoQ % -54.75% 41.55% -42.48% 151.39% -16.37% -5.84% -
  Horiz. % 72.94% 161.18% 113.87% 197.96% 78.75% 94.16% 100.00%
EY 4.91 2.22 3.15 1.81 4.55 3.81 3.58 23.51%
  QoQ % 121.17% -29.52% 74.03% -60.22% 19.42% 6.42% -
  Horiz. % 137.15% 62.01% 87.99% 50.56% 127.09% 106.42% 100.00%
DY 2.41 0.00 0.00 0.00 2.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.46 0.51 0.42 0.45 0.45 0.51 -9.40%
  QoQ % -4.35% -9.80% 21.43% -6.67% 0.00% -11.76% -
  Horiz. % 86.27% 90.20% 100.00% 82.35% 88.24% 88.24% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 -
Price 0.8200 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 -
P/RPS 2.17 2.96 4.58 9.76 2.68 3.85 5.68 -47.44%
  QoQ % -26.69% -35.37% -53.07% 264.18% -30.39% -32.22% -
  Horiz. % 38.20% 52.11% 80.63% 171.83% 47.18% 67.78% 100.00%
P/EPS 20.11 44.18 28.43 57.84 21.12 26.57 26.33 -16.49%
  QoQ % -54.48% 55.40% -50.85% 173.86% -20.51% 0.91% -
  Horiz. % 76.38% 167.79% 107.98% 219.67% 80.21% 100.91% 100.00%
EY 4.97 2.26 3.52 1.73 4.74 3.76 3.80 19.65%
  QoQ % 119.91% -35.80% 103.47% -63.50% 26.06% -1.05% -
  Horiz. % 130.79% 59.47% 92.63% 45.53% 124.74% 98.95% 100.00%
DY 2.44 0.00 0.00 0.00 2.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.45 0.44 0.44 0.45 0.49 -6.94%
  QoQ % -2.22% 0.00% 2.27% 0.00% -2.22% -8.16% -
  Horiz. % 89.80% 91.84% 91.84% 89.80% 89.80% 91.84% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS