Highlights

[BJASSET] QoQ Cumulative 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 -     28.64%    YoY -     -23.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 164,290 81,009 331,370 251,180 161,014 76,096 353,998 -39.92%
  QoQ % 102.80% -75.55% 31.93% 56.00% 111.59% -78.50% -
  Horiz. % 46.41% 22.88% 93.61% 70.96% 45.48% 21.50% 100.00%
PBT 43,154 25,935 201,309 79,628 58,756 33,160 365,956 -75.80%
  QoQ % 66.39% -87.12% 152.81% 35.52% 77.19% -90.94% -
  Horiz. % 11.79% 7.09% 55.01% 21.76% 16.06% 9.06% 100.00%
Tax -4,532 -1,690 -18,085 -6,466 -2,894 -1,337 -72,827 -84.16%
  QoQ % -168.17% 90.66% -179.69% -123.43% -116.45% 98.16% -
  Horiz. % 6.22% 2.32% 24.83% 8.88% 3.97% 1.84% 100.00%
NP 38,622 24,245 183,224 73,162 55,862 31,823 293,129 -73.95%
  QoQ % 59.30% -86.77% 150.44% 30.97% 75.54% -89.14% -
  Horiz. % 13.18% 8.27% 62.51% 24.96% 19.06% 10.86% 100.00%
NP to SH 35,458 22,853 177,290 68,970 53,616 30,765 288,016 -75.09%
  QoQ % 55.16% -87.11% 157.05% 28.64% 74.28% -89.32% -
  Horiz. % 12.31% 7.93% 61.56% 23.95% 18.62% 10.68% 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 125,668 56,764 148,146 178,018 105,152 44,273 60,869 61.78%
  QoQ % 121.39% -61.68% -16.78% 69.30% 137.51% -27.27% -
  Horiz. % 206.46% 93.26% 243.38% 292.46% 172.75% 72.73% 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 1.84 % 1.18 % 8.13 % 3.76 % 2.94 % 1.69 % 15.68 % -75.87%
  QoQ % 55.93% -85.49% 116.22% 27.89% 73.96% -89.22% -
  Horiz. % 11.73% 7.53% 51.85% 23.98% 18.75% 10.78% 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 14.78 7.27 29.77 22.58 14.47 6.83 31.81 -39.87%
  QoQ % 103.30% -75.58% 31.84% 56.05% 111.86% -78.53% -
  Horiz. % 46.46% 22.85% 93.59% 70.98% 45.49% 21.47% 100.00%
EPS 3.19 2.05 15.93 6.20 4.82 2.76 25.88 -75.07%
  QoQ % 55.61% -87.13% 156.94% 28.63% 74.64% -89.34% -
  Horiz. % 12.33% 7.92% 61.55% 23.96% 18.62% 10.66% 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 6.42 3.17 12.95 9.82 6.29 2.97 13.84 -39.94%
  QoQ % 102.52% -75.52% 31.87% 56.12% 111.78% -78.54% -
  Horiz. % 46.39% 22.90% 93.57% 70.95% 45.45% 21.46% 100.00%
EPS 1.39 0.89 6.93 2.70 2.10 1.20 11.26 -75.05%
  QoQ % 56.18% -87.16% 156.67% 28.57% 75.00% -89.34% -
  Horiz. % 12.34% 7.90% 61.55% 23.98% 18.65% 10.66% 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 6.02 12.39 2.82 3.90 5.73 11.43 3.30 49.03%
  QoQ % -51.41% 339.36% -27.69% -31.94% -49.87% 246.36% -
  Horiz. % 182.42% 375.45% 85.45% 118.18% 173.64% 346.36% 100.00%
P/EPS 27.90 43.90 5.27 14.19 17.22 28.26 4.06 259.35%
  QoQ % -36.45% 733.02% -62.86% -17.60% -39.07% 596.06% -
  Horiz. % 687.19% 1,081.28% 129.80% 349.51% 424.14% 696.06% 100.00%
EY 3.58 2.28 18.96 7.05 5.81 3.54 24.65 -72.21%
  QoQ % 57.02% -87.97% 168.94% 21.34% 64.12% -85.64% -
  Horiz. % 14.52% 9.25% 76.92% 28.60% 23.57% 14.36% 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 5.68 12.39 3.16 3.63 6.01 12.60 2.55 70.14%
  QoQ % -54.16% 292.09% -12.95% -39.60% -52.30% 394.12% -
  Horiz. % 222.75% 485.88% 123.92% 142.35% 235.69% 494.12% 100.00%
P/EPS 26.33 43.90 5.90 13.23 18.05 31.16 3.13 310.96%
  QoQ % -40.02% 644.07% -55.40% -26.70% -42.07% 895.53% -
  Horiz. % 841.21% 1,402.56% 188.50% 422.68% 576.68% 995.53% 100.00%
EY 3.80 2.28 16.94 7.56 5.54 3.21 31.95 -75.66%
  QoQ % 66.67% -86.54% 124.07% 36.46% 72.59% -89.95% -
  Horiz. % 11.89% 7.14% 53.02% 23.66% 17.34% 10.05% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS