Highlights

[BJASSET] QoQ 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 -     -44.84%    YoY -     -44.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 100,738 103,643 93,718 83,281 81,009 80,190 90,166 7.66%
  QoQ % -2.80% 10.59% 12.53% 2.80% 1.02% -11.06% -
  Horiz. % 111.73% 114.95% 103.94% 92.36% 89.84% 88.94% 100.00%
PBT 21,065 22,918 6,673 17,219 25,935 120,033 20,872 0.61%
  QoQ % -8.09% 243.44% -61.25% -33.61% -78.39% 475.09% -
  Horiz. % 100.92% 109.80% 31.97% 82.50% 124.26% 575.09% 100.00%
Tax -2,363 -12,544 -2,617 -2,842 -1,690 -11,444 -3,572 -24.06%
  QoQ % 81.16% -379.33% 7.92% -68.17% 85.23% -220.38% -
  Horiz. % 66.15% 351.18% 73.26% 79.56% 47.31% 320.38% 100.00%
NP 18,702 10,374 4,056 14,377 24,245 108,589 17,300 5.33%
  QoQ % 80.28% 155.77% -71.79% -40.70% -77.67% 527.68% -
  Horiz. % 108.10% 59.97% 23.45% 83.10% 140.14% 627.68% 100.00%
NP to SH 16,997 8,922 1,883 12,605 22,853 106,792 15,354 7.01%
  QoQ % 90.51% 373.82% -85.06% -44.84% -78.60% 595.53% -
  Horiz. % 110.70% 58.11% 12.26% 82.10% 148.84% 695.53% 100.00%
Tax Rate 11.22 % 54.73 % 39.22 % 16.51 % 6.52 % 9.53 % 17.11 % -24.50%
  QoQ % -79.50% 39.55% 137.55% 153.22% -31.58% -44.30% -
  Horiz. % 65.58% 319.87% 229.22% 96.49% 38.11% 55.70% 100.00%
Total Cost 82,036 93,269 89,662 68,904 56,764 -28,399 72,866 8.22%
  QoQ % -12.04% 4.02% 30.13% 21.39% 299.88% -138.97% -
  Horiz. % 112.58% 128.00% 123.05% 94.56% 77.90% -38.97% 100.00%
Net Worth 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 13.55%
  QoQ % 0.11% 1.71% 13.07% 0.06% 73.18% -39.34% -
  Horiz. % 121.03% 120.89% 118.86% 105.12% 105.05% 60.66% 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 - 16,728 - - - 16,703 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.15% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 187.50 % - % - % - % 15.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,198.85% 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 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 13.55%
  QoQ % 0.11% 1.71% 13.07% 0.06% 73.18% -39.34% -
  Horiz. % 121.03% 120.89% 118.86% 105.12% 105.05% 60.66% 100.00%
NOSH 1,110,915 1,115,249 1,107,647 1,115,486 1,114,780 1,113,589 1,112,608 -0.10%
  QoQ % -0.39% 0.69% -0.70% 0.06% 0.11% 0.09% -
  Horiz. % 99.85% 100.24% 99.55% 100.26% 100.20% 100.09% 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 % 10.01 % 4.33 % 17.26 % 29.93 % 135.41 % 19.19 % -2.20%
  QoQ % 85.41% 131.18% -74.91% -42.33% -77.90% 605.63% -
  Horiz. % 96.72% 52.16% 22.56% 89.94% 155.97% 705.63% 100.00%
ROE 0.77 % 0.40 % 0.09 % 0.65 % 1.18 % 9.59 % 0.84 % -5.63%
  QoQ % 92.50% 344.44% -86.15% -44.92% -87.70% 1,041.67% -
  Horiz. % 91.67% 47.62% 10.71% 77.38% 140.48% 1,141.67% 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 9.29 8.46 7.47 7.27 7.20 8.10 7.82%
  QoQ % -2.37% 9.81% 13.25% 2.75% 0.97% -11.11% -
  Horiz. % 111.98% 114.69% 104.44% 92.22% 89.75% 88.89% 100.00%
EPS 1.53 0.80 0.17 1.13 2.05 9.59 1.38 7.11%
  QoQ % 91.25% 370.59% -84.96% -44.88% -78.62% 594.93% -
  Horiz. % 110.87% 57.97% 12.32% 81.88% 148.55% 694.93% 100.00%
DPS 0.00 1.50 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% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0000 1.9900 1.9700 1.7300 1.7300 1.0000 1.6500 13.67%
  QoQ % 0.50% 1.02% 13.87% 0.00% 73.00% -39.39% -
  Horiz. % 121.21% 120.61% 119.39% 104.85% 104.85% 60.61% 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 4.05 3.66 3.26 3.17 3.13 3.52 7.80%
  QoQ % -2.72% 10.66% 12.27% 2.84% 1.28% -11.08% -
  Horiz. % 111.93% 115.06% 103.98% 92.61% 90.06% 88.92% 100.00%
EPS 0.66 0.35 0.07 0.49 0.89 4.17 0.60 6.55%
  QoQ % 88.57% 400.00% -85.71% -44.94% -78.66% 595.00% -
  Horiz. % 110.00% 58.33% 11.67% 81.67% 148.33% 695.00% 100.00%
DPS 0.00 0.65 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% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8685 0.8675 0.8529 0.7543 0.7539 0.4353 0.7176 13.56%
  QoQ % 0.12% 1.71% 13.07% 0.05% 73.19% -39.34% -
  Horiz. % 121.03% 120.89% 118.85% 105.11% 105.06% 60.66% 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 9.74 10.40 11.92 12.39 11.66 10.86 -9.68%
  QoQ % -4.31% -6.35% -12.75% -3.79% 6.26% 7.37% -
  Horiz. % 85.82% 89.69% 95.76% 109.76% 114.09% 107.37% 100.00%
P/EPS 55.23 113.12 517.65 78.76 43.90 8.76 63.77 -9.13%
  QoQ % -51.18% -78.15% 557.25% 79.41% 401.14% -86.26% -
  Horiz. % 86.61% 177.39% 811.75% 123.51% 68.84% 13.74% 100.00%
EY 1.81 0.88 0.19 1.27 2.28 11.42 1.57 9.94%
  QoQ % 105.68% 363.16% -85.04% -44.30% -80.04% 627.39% -
  Horiz. % 115.29% 56.05% 12.10% 80.89% 145.22% 727.39% 100.00%
DY 0.00 1.66 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% 92.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.45 0.45 0.51 0.52 0.84 0.53 -14.35%
  QoQ % -6.67% 0.00% -11.76% -1.92% -38.10% 58.49% -
  Horiz. % 79.25% 84.91% 84.91% 96.23% 98.11% 158.49% 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 9.36 10.52 11.25 12.39 13.05 10.12 -2.38%
  QoQ % 4.27% -11.03% -6.49% -9.20% -5.06% 28.95% -
  Horiz. % 96.44% 92.49% 103.95% 111.17% 122.43% 128.95% 100.00%
P/EPS 57.84 108.75 523.53 74.34 43.90 9.80 59.42 -1.78%
  QoQ % -46.81% -79.23% 604.24% 69.34% 347.96% -83.51% -
  Horiz. % 97.34% 183.02% 881.07% 125.11% 73.88% 16.49% 100.00%
EY 1.73 0.92 0.19 1.35 2.28 10.20 1.68 1.97%
  QoQ % 88.04% 384.21% -85.93% -40.79% -77.65% 507.14% -
  Horiz. % 102.98% 54.76% 11.31% 80.36% 135.71% 607.14% 100.00%
DY 0.00 1.72 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% 107.50% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.44 0.45 0.49 0.52 0.94 0.50 -8.16%
  QoQ % 0.00% -2.22% -8.16% -5.77% -44.68% 88.00% -
  Horiz. % 88.00% 88.00% 90.00% 98.00% 104.00% 188.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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