Highlights

[BJASSET] QoQ Cumulative 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 -     55.16%    YoY -     -33.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 100,738 361,651 258,008 164,290 81,009 331,370 251,180 -45.59%
  QoQ % -72.14% 40.17% 57.04% 102.80% -75.55% 31.93% -
  Horiz. % 40.11% 143.98% 102.72% 65.41% 32.25% 131.93% 100.00%
PBT 21,065 70,841 49,827 43,154 25,935 201,309 79,628 -58.76%
  QoQ % -70.26% 42.17% 15.46% 66.39% -87.12% 152.81% -
  Horiz. % 26.45% 88.96% 62.57% 54.19% 32.57% 252.81% 100.00%
Tax -2,363 -17,954 -7,149 -4,532 -1,690 -18,085 -6,466 -48.85%
  QoQ % 86.84% -151.14% -57.74% -168.17% 90.66% -179.69% -
  Horiz. % 36.55% 277.67% 110.56% 70.09% 26.14% 279.69% 100.00%
NP 18,702 52,887 42,678 38,622 24,245 183,224 73,162 -59.69%
  QoQ % -64.64% 23.92% 10.50% 59.30% -86.77% 150.44% -
  Horiz. % 25.56% 72.29% 58.33% 52.79% 33.14% 250.44% 100.00%
NP to SH 16,997 45,819 37,341 35,458 22,853 177,290 68,970 -60.66%
  QoQ % -62.90% 22.70% 5.31% 55.16% -87.11% 157.05% -
  Horiz. % 24.64% 66.43% 54.14% 51.41% 33.13% 257.05% 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 82,036 308,764 215,330 125,668 56,764 148,146 178,018 -40.31%
  QoQ % -73.43% 43.39% 71.35% 121.39% -61.68% -16.78% -
  Horiz. % 46.08% 173.45% 120.96% 70.59% 31.89% 83.22% 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 0.77 % 2.07 % 1.70 % 1.84 % 1.18 % 8.13 % 3.76 % -65.22%
  QoQ % -62.80% 21.76% -7.61% 55.93% -85.49% 116.22% -
  Horiz. % 20.48% 55.05% 45.21% 48.94% 31.38% 216.22% 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 9.07 32.52 23.15 14.78 7.27 29.77 22.58 -45.53%
  QoQ % -72.11% 40.48% 56.63% 103.30% -75.58% 31.84% -
  Horiz. % 40.17% 144.02% 102.52% 65.46% 32.20% 131.84% 100.00%
EPS 1.53 4.12 3.35 3.19 2.05 15.93 6.20 -60.62%
  QoQ % -62.86% 22.99% 5.02% 55.61% -87.13% 156.94% -
  Horiz. % 24.68% 66.45% 54.03% 51.45% 33.06% 256.94% 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 3.94 14.14 10.09 6.42 3.17 12.95 9.82 -45.57%
  QoQ % -72.14% 40.14% 57.17% 102.52% -75.52% 31.87% -
  Horiz. % 40.12% 143.99% 102.75% 65.38% 32.28% 131.87% 100.00%
EPS 0.66 1.79 1.46 1.39 0.89 6.93 2.70 -60.87%
  QoQ % -63.13% 22.60% 5.04% 56.18% -87.16% 156.67% -
  Horiz. % 24.44% 66.30% 54.07% 51.48% 32.96% 256.67% 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 9.32 2.78 3.80 6.02 12.39 2.82 3.90 78.65%
  QoQ % 235.25% -26.84% -36.88% -51.41% 339.36% -27.69% -
  Horiz. % 238.97% 71.28% 97.44% 154.36% 317.69% 72.31% 100.00%
P/EPS 55.23 21.97 26.27 27.90 43.90 5.27 14.19 147.23%
  QoQ % 151.39% -16.37% -5.84% -36.45% 733.02% -62.86% -
  Horiz. % 389.22% 154.83% 185.13% 196.62% 309.37% 37.14% 100.00%
EY 1.81 4.55 3.81 3.58 2.28 18.96 7.05 -59.57%
  QoQ % -60.22% 19.42% 6.42% 57.02% -87.97% 168.94% -
  Horiz. % 25.67% 64.54% 54.04% 50.78% 32.34% 268.94% 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 9.76 2.68 3.85 5.68 12.39 3.16 3.63 93.24%
  QoQ % 264.18% -30.39% -32.22% -54.16% 292.09% -12.95% -
  Horiz. % 268.87% 73.83% 106.06% 156.47% 341.32% 87.05% 100.00%
P/EPS 57.84 21.12 26.57 26.33 43.90 5.90 13.23 167.13%
  QoQ % 173.86% -20.51% 0.91% -40.02% 644.07% -55.40% -
  Horiz. % 437.19% 159.64% 200.83% 199.02% 331.82% 44.60% 100.00%
EY 1.73 4.74 3.76 3.80 2.28 16.94 7.56 -62.55%
  QoQ % -63.50% 26.06% -1.05% 66.67% -86.54% 124.07% -
  Horiz. % 22.88% 62.70% 49.74% 50.26% 30.16% 224.07% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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