Highlights

[BJASSET] QoQ Quarter Result on 2013-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     373.82%    YoY -     -91.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 106,543 105,651 100,738 103,643 93,718 83,281 81,009 20.06%
  QoQ % 0.84% 4.88% -2.80% 10.59% 12.53% 2.80% -
  Horiz. % 131.52% 130.42% 124.35% 127.94% 115.69% 102.80% 100.00%
PBT 34,525 25,017 21,065 22,918 6,673 17,219 25,935 21.03%
  QoQ % 38.01% 18.76% -8.09% 243.44% -61.25% -33.61% -
  Horiz. % 133.12% 96.46% 81.22% 88.37% 25.73% 66.39% 100.00%
Tax -48,780 -6,924 -2,363 -12,544 -2,617 -2,842 -1,690 842.89%
  QoQ % -604.51% -193.02% 81.16% -379.33% 7.92% -68.17% -
  Horiz. % 2,886.39% 409.70% 139.82% 742.25% 154.85% 168.17% 100.00%
NP -14,255 18,093 18,702 10,374 4,056 14,377 24,245 -
  QoQ % -178.79% -3.26% 80.28% 155.77% -71.79% -40.70% -
  Horiz. % -58.80% 74.63% 77.14% 42.79% 16.73% 59.30% 100.00%
NP to SH -12,254 16,250 16,997 8,922 1,883 12,605 22,853 -
  QoQ % -175.41% -4.39% 90.51% 373.82% -85.06% -44.84% -
  Horiz. % -53.62% 71.11% 74.38% 39.04% 8.24% 55.16% 100.00%
Tax Rate 141.29 % 27.68 % 11.22 % 54.73 % 39.22 % 16.51 % 6.52 % 678.74%
  QoQ % 410.44% 146.70% -79.50% 39.55% 137.55% 153.22% -
  Horiz. % 2,167.02% 424.54% 172.09% 839.42% 601.53% 253.22% 100.00%
Total Cost 120,798 87,558 82,036 93,269 89,662 68,904 56,764 65.52%
  QoQ % 37.96% 6.73% -12.04% 4.02% 30.13% 21.39% -
  Horiz. % 212.81% 154.25% 144.52% 164.31% 157.96% 121.39% 100.00%
Net Worth 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 4.53%
  QoQ % -0.98% -6.32% 0.11% 1.71% 13.07% 0.06% -
  Horiz. % 106.86% 107.92% 115.21% 115.08% 113.14% 100.06% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 16,728 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 187.50 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 4.53%
  QoQ % -0.98% -6.32% 0.11% 1.71% 13.07% 0.06% -
  Horiz. % 106.86% 107.92% 115.21% 115.08% 113.14% 100.06% 100.00%
NOSH 1,113,999 1,113,013 1,110,915 1,115,249 1,107,647 1,115,486 1,114,780 -0.05%
  QoQ % 0.09% 0.19% -0.39% 0.69% -0.70% 0.06% -
  Horiz. % 99.93% 99.84% 99.65% 100.04% 99.36% 100.06% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -13.38 % 17.13 % 18.56 % 10.01 % 4.33 % 17.26 % 29.93 % -
  QoQ % -178.11% -7.70% 85.41% 131.18% -74.91% -42.33% -
  Horiz. % -44.70% 57.23% 62.01% 33.44% 14.47% 57.67% 100.00%
ROE -0.59 % 0.78 % 0.77 % 0.40 % 0.09 % 0.65 % 1.18 % -
  QoQ % -175.64% 1.30% 92.50% 344.44% -86.15% -44.92% -
  Horiz. % -50.00% 66.10% 65.25% 33.90% 7.63% 55.08% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.56 9.49 9.07 9.29 8.46 7.47 7.27 20.05%
  QoQ % 0.74% 4.63% -2.37% 9.81% 13.25% 2.75% -
  Horiz. % 131.50% 130.54% 124.76% 127.79% 116.37% 102.75% 100.00%
EPS -1.10 1.46 1.53 0.80 0.17 1.13 2.05 -
  QoQ % -175.34% -4.58% 91.25% 370.59% -84.96% -44.88% -
  Horiz. % -53.66% 71.22% 74.63% 39.02% 8.29% 55.12% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 1.7300 4.58%
  QoQ % -1.07% -6.50% 0.50% 1.02% 13.87% 0.00% -
  Horiz. % 106.94% 108.09% 115.61% 115.03% 113.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.16 4.13 3.94 4.05 3.66 3.26 3.17 19.88%
  QoQ % 0.73% 4.82% -2.72% 10.66% 12.27% 2.84% -
  Horiz. % 131.23% 130.28% 124.29% 127.76% 115.46% 102.84% 100.00%
EPS -0.48 0.64 0.66 0.35 0.07 0.49 0.89 -
  QoQ % -175.00% -3.03% 88.57% 400.00% -85.71% -44.94% -
  Horiz. % -53.93% 71.91% 74.16% 39.33% 7.87% 55.06% 100.00%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8056 0.8136 0.8685 0.8675 0.8529 0.7543 0.7539 4.53%
  QoQ % -0.98% -6.32% 0.12% 1.71% 13.07% 0.05% -
  Horiz. % 106.86% 107.92% 115.20% 115.07% 113.13% 100.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 0.9000 -
P/RPS 8.89 10.01 9.32 9.74 10.40 11.92 12.39 -19.87%
  QoQ % -11.19% 7.40% -4.31% -6.35% -12.75% -3.79% -
  Horiz. % 71.75% 80.79% 75.22% 78.61% 83.94% 96.21% 100.00%
P/EPS -77.27 65.07 55.23 113.12 517.65 78.76 43.90 -
  QoQ % -218.75% 17.82% -51.18% -78.15% 557.25% 79.41% -
  Horiz. % -176.01% 148.22% 125.81% 257.68% 1,179.16% 179.41% 100.00%
EY -1.29 1.54 1.81 0.88 0.19 1.27 2.28 -
  QoQ % -183.77% -14.92% 105.68% 363.16% -85.04% -44.30% -
  Horiz. % -56.58% 67.54% 79.39% 38.60% 8.33% 55.70% 100.00%
DY 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.51 0.42 0.45 0.45 0.51 0.52 -7.86%
  QoQ % -9.80% 21.43% -6.67% 0.00% -11.76% -1.92% -
  Horiz. % 88.46% 98.08% 80.77% 86.54% 86.54% 98.08% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 -
Price 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 0.9000 -
P/RPS 8.73 8.95 9.76 9.36 10.52 11.25 12.39 -20.83%
  QoQ % -2.46% -8.30% 4.27% -11.03% -6.49% -9.20% -
  Horiz. % 70.46% 72.24% 78.77% 75.54% 84.91% 90.80% 100.00%
P/EPS -75.91 58.22 57.84 108.75 523.53 74.34 43.90 -
  QoQ % -230.38% 0.66% -46.81% -79.23% 604.24% 69.34% -
  Horiz. % -172.92% 132.62% 131.75% 247.72% 1,192.55% 169.34% 100.00%
EY -1.32 1.72 1.73 0.92 0.19 1.35 2.28 -
  QoQ % -176.74% -0.58% 88.04% 384.21% -85.93% -40.79% -
  Horiz. % -57.89% 75.44% 75.88% 40.35% 8.33% 59.21% 100.00%
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.45 0.44 0.44 0.45 0.49 0.52 -9.20%
  QoQ % 0.00% 2.27% 0.00% -2.22% -8.16% -5.77% -
  Horiz. % 86.54% 86.54% 84.62% 84.62% 86.54% 94.23% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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