Highlights

[BJASSET] QoQ 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 -     -32.81%    YoY -     -50.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 83,281 81,009 80,190 90,166 84,918 76,096 80,944 1.91%
  QoQ % 2.80% 1.02% -11.06% 6.18% 11.59% -5.99% -
  Horiz. % 102.89% 100.08% 99.07% 111.39% 104.91% 94.01% 100.00%
PBT 17,219 25,935 120,033 20,872 25,596 33,160 266,562 -83.77%
  QoQ % -33.61% -78.39% 475.09% -18.46% -22.81% -87.56% -
  Horiz. % 6.46% 9.73% 45.03% 7.83% 9.60% 12.44% 100.00%
Tax -2,842 -1,690 -11,444 -3,572 -1,557 -1,337 -67,539 -87.79%
  QoQ % -68.17% 85.23% -220.38% -129.42% -16.45% 98.02% -
  Horiz. % 4.21% 2.50% 16.94% 5.29% 2.31% 1.98% 100.00%
NP 14,377 24,245 108,589 17,300 24,039 31,823 199,023 -82.52%
  QoQ % -40.70% -77.67% 527.68% -28.03% -24.46% -84.01% -
  Horiz. % 7.22% 12.18% 54.56% 8.69% 12.08% 15.99% 100.00%
NP to SH 12,605 22,853 106,792 15,354 22,851 30,765 198,042 -83.93%
  QoQ % -44.84% -78.60% 595.53% -32.81% -25.72% -84.47% -
  Horiz. % 6.36% 11.54% 53.92% 7.75% 11.54% 15.53% 100.00%
Tax Rate 16.51 % 6.52 % 9.53 % 17.11 % 6.08 % 4.03 % 25.34 % -24.75%
  QoQ % 153.22% -31.58% -44.30% 181.41% 50.87% -84.10% -
  Horiz. % 65.15% 25.73% 37.61% 67.52% 23.99% 15.90% 100.00%
Total Cost 68,904 56,764 -28,399 72,866 60,879 44,273 -118,079 -
  QoQ % 21.39% 299.88% -138.97% 19.69% 37.51% 137.49% -
  Horiz. % -58.35% -48.07% 24.05% -61.71% -51.56% -37.49% 100.00%
Net Worth 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 3.33%
  QoQ % 0.06% 73.18% -39.34% 0.42% 0.61% -1.08% -
  Horiz. % 105.06% 105.00% 60.63% 99.95% 99.52% 98.92% 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 - - 16,703 - - - 33,396 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.02% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 15.64 % - % - % - % 16.86 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.76% 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 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 3.33%
  QoQ % 0.06% 73.18% -39.34% 0.42% 0.61% -1.08% -
  Horiz. % 105.06% 105.00% 60.63% 99.95% 99.52% 98.92% 100.00%
NOSH 1,115,486 1,114,780 1,113,589 1,112,608 1,114,682 1,114,673 1,113,220 0.14%
  QoQ % 0.06% 0.11% 0.09% -0.19% 0.00% 0.13% -
  Horiz. % 100.20% 100.14% 100.03% 99.95% 100.13% 100.13% 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 17.26 % 29.93 % 135.41 % 19.19 % 28.31 % 41.82 % 245.88 % -82.85%
  QoQ % -42.33% -77.90% 605.63% -32.21% -32.31% -82.99% -
  Horiz. % 7.02% 12.17% 55.07% 7.80% 11.51% 17.01% 100.00%
ROE 0.65 % 1.18 % 9.59 % 0.84 % 1.25 % 1.69 % 10.78 % -84.49%
  QoQ % -44.92% -87.70% 1,041.67% -32.80% -26.04% -84.32% -
  Horiz. % 6.03% 10.95% 88.96% 7.79% 11.60% 15.68% 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 7.47 7.27 7.20 8.10 7.62 6.83 7.27 1.82%
  QoQ % 2.75% 0.97% -11.11% 6.30% 11.57% -6.05% -
  Horiz. % 102.75% 100.00% 99.04% 111.42% 104.81% 93.95% 100.00%
EPS 1.13 2.05 9.59 1.38 2.05 2.76 17.79 -83.95%
  QoQ % -44.88% -78.62% 594.93% -32.68% -25.72% -84.49% -
  Horiz. % 6.35% 11.52% 53.91% 7.76% 11.52% 15.51% 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 1.0000 1.6500 1.6400 1.6300 1.6500 3.19%
  QoQ % 0.00% 73.00% -39.39% 0.61% 0.61% -1.21% -
  Horiz. % 104.85% 104.85% 60.61% 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 3.26 3.17 3.13 3.52 3.32 2.97 3.16 2.09%
  QoQ % 2.84% 1.28% -11.08% 6.02% 11.78% -6.01% -
  Horiz. % 103.16% 100.32% 99.05% 111.39% 105.06% 93.99% 100.00%
EPS 0.49 0.89 4.17 0.60 0.89 1.20 7.74 -83.98%
  QoQ % -44.94% -78.66% 595.00% -32.58% -25.83% -84.50% -
  Horiz. % 6.33% 11.50% 53.88% 7.75% 11.50% 15.50% 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 0.7543 0.7539 0.4353 0.7176 0.7146 0.7102 0.7180 3.33%
  QoQ % 0.05% 73.19% -39.34% 0.42% 0.62% -1.09% -
  Horiz. % 105.06% 105.00% 60.63% 99.94% 99.53% 98.91% 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 11.92 12.39 11.66 10.86 10.90 11.43 14.44 -11.95%
  QoQ % -3.79% 6.26% 7.37% -0.37% -4.64% -20.84% -
  Horiz. % 82.55% 85.80% 80.75% 75.21% 75.48% 79.16% 100.00%
P/EPS 78.76 43.90 8.76 63.77 40.49 28.26 5.90 458.33%
  QoQ % 79.41% 401.14% -86.26% 57.50% 43.28% 378.98% -
  Horiz. % 1,334.92% 744.07% 148.47% 1,080.85% 686.27% 478.98% 100.00%
EY 1.27 2.28 11.42 1.57 2.47 3.54 16.94 -82.08%
  QoQ % -44.30% -80.04% 627.39% -36.44% -30.23% -79.10% -
  Horiz. % 7.50% 13.46% 67.41% 9.27% 14.58% 20.90% 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 0.84 0.53 0.51 0.48 0.64 -13.99%
  QoQ % -1.92% -38.10% 58.49% 3.92% 6.25% -25.00% -
  Horiz. % 79.69% 81.25% 131.25% 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 11.25 12.39 13.05 10.12 11.42 12.60 11.14 0.65%
  QoQ % -9.20% -5.06% 28.95% -11.38% -9.37% 13.11% -
  Horiz. % 100.99% 111.22% 117.15% 90.84% 102.51% 113.11% 100.00%
P/EPS 74.34 43.90 9.80 59.42 42.44 31.16 4.55 538.46%
  QoQ % 69.34% 347.96% -83.51% 40.01% 36.20% 584.84% -
  Horiz. % 1,633.85% 964.84% 215.38% 1,305.93% 932.75% 684.84% 100.00%
EY 1.35 2.28 10.20 1.68 2.36 3.21 21.96 -84.29%
  QoQ % -40.79% -77.65% 507.14% -28.81% -26.48% -85.38% -
  Horiz. % 6.15% 10.38% 46.45% 7.65% 10.75% 14.62% 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 0.94 0.50 0.53 0.53 0.49 -
  QoQ % -5.77% -44.68% 88.00% -5.66% 0.00% 8.16% -
  Horiz. % 100.00% 106.12% 191.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

212  241  532  1514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 1.00+0.245 
 CNI 0.21-0.005 
 DNEX 0.83+0.01 
 REX 0.2350.00 
 WIDAD 0.51+0.02 
 MACPIE 0.095+0.015 
 UCREST 0.275+0.005 
 BENALEC 0.170.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS