Highlights

[BJASSET] QoQ Quarter Result on 2013-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -85.06%    YoY -     -87.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 105,651 100,738 103,643 93,718 83,281 81,009 80,190 20.12%
  QoQ % 4.88% -2.80% 10.59% 12.53% 2.80% 1.02% -
  Horiz. % 131.75% 125.62% 129.25% 116.87% 103.85% 101.02% 100.00%
PBT 25,017 21,065 22,918 6,673 17,219 25,935 120,033 -64.75%
  QoQ % 18.76% -8.09% 243.44% -61.25% -33.61% -78.39% -
  Horiz. % 20.84% 17.55% 19.09% 5.56% 14.35% 21.61% 100.00%
Tax -6,924 -2,363 -12,544 -2,617 -2,842 -1,690 -11,444 -28.40%
  QoQ % -193.02% 81.16% -379.33% 7.92% -68.17% 85.23% -
  Horiz. % 60.50% 20.65% 109.61% 22.87% 24.83% 14.77% 100.00%
NP 18,093 18,702 10,374 4,056 14,377 24,245 108,589 -69.62%
  QoQ % -3.26% 80.28% 155.77% -71.79% -40.70% -77.67% -
  Horiz. % 16.66% 17.22% 9.55% 3.74% 13.24% 22.33% 100.00%
NP to SH 16,250 16,997 8,922 1,883 12,605 22,853 106,792 -71.40%
  QoQ % -4.39% 90.51% 373.82% -85.06% -44.84% -78.60% -
  Horiz. % 15.22% 15.92% 8.35% 1.76% 11.80% 21.40% 100.00%
Tax Rate 27.68 % 11.22 % 54.73 % 39.22 % 16.51 % 6.52 % 9.53 % 103.18%
  QoQ % 146.70% -79.50% 39.55% 137.55% 153.22% -31.58% -
  Horiz. % 290.45% 117.73% 574.29% 411.54% 173.24% 68.42% 100.00%
Total Cost 87,558 82,036 93,269 89,662 68,904 56,764 -28,399 -
  QoQ % 6.73% -12.04% 4.02% 30.13% 21.39% 299.88% -
  Horiz. % -308.31% -288.87% -328.42% -315.72% -242.63% -199.88% 100.00%
Net Worth 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 51.56%
  QoQ % -6.32% 0.11% 1.71% 13.07% 0.06% 73.18% -
  Horiz. % 186.90% 199.52% 199.30% 195.95% 173.29% 173.18% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 16,728 - - - 16,703 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 1,198.85% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 51.56%
  QoQ % -6.32% 0.11% 1.71% 13.07% 0.06% 73.18% -
  Horiz. % 186.90% 199.52% 199.30% 195.95% 173.29% 173.18% 100.00%
NOSH 1,113,013 1,110,915 1,115,249 1,107,647 1,115,486 1,114,780 1,113,589 -0.03%
  QoQ % 0.19% -0.39% 0.69% -0.70% 0.06% 0.11% -
  Horiz. % 99.95% 99.76% 100.15% 99.47% 100.17% 100.11% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.13 % 18.56 % 10.01 % 4.33 % 17.26 % 29.93 % 135.41 % -74.70%
  QoQ % -7.70% 85.41% 131.18% -74.91% -42.33% -77.90% -
  Horiz. % 12.65% 13.71% 7.39% 3.20% 12.75% 22.10% 100.00%
ROE 0.78 % 0.77 % 0.40 % 0.09 % 0.65 % 1.18 % 9.59 % -81.14%
  QoQ % 1.30% 92.50% 344.44% -86.15% -44.92% -87.70% -
  Horiz. % 8.13% 8.03% 4.17% 0.94% 6.78% 12.30% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.49 9.07 9.29 8.46 7.47 7.27 7.20 20.15%
  QoQ % 4.63% -2.37% 9.81% 13.25% 2.75% 0.97% -
  Horiz. % 131.81% 125.97% 129.03% 117.50% 103.75% 100.97% 100.00%
EPS 1.46 1.53 0.80 0.17 1.13 2.05 9.59 -71.39%
  QoQ % -4.58% 91.25% 370.59% -84.96% -44.88% -78.62% -
  Horiz. % 15.22% 15.95% 8.34% 1.77% 11.78% 21.38% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8700 2.0000 1.9900 1.9700 1.7300 1.7300 1.0000 51.61%
  QoQ % -6.50% 0.50% 1.02% 13.87% 0.00% 73.00% -
  Horiz. % 187.00% 200.00% 199.00% 197.00% 173.00% 173.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.13 3.94 4.05 3.66 3.26 3.17 3.13 20.24%
  QoQ % 4.82% -2.72% 10.66% 12.27% 2.84% 1.28% -
  Horiz. % 131.95% 125.88% 129.39% 116.93% 104.15% 101.28% 100.00%
EPS 0.64 0.66 0.35 0.07 0.49 0.89 4.17 -71.24%
  QoQ % -3.03% 88.57% 400.00% -85.71% -44.94% -78.66% -
  Horiz. % 15.35% 15.83% 8.39% 1.68% 11.75% 21.34% 100.00%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8136 0.8685 0.8675 0.8529 0.7543 0.7539 0.4353 51.56%
  QoQ % -6.32% 0.12% 1.71% 13.07% 0.05% 73.19% -
  Horiz. % 186.91% 199.52% 199.29% 195.93% 173.28% 173.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.9500 0.8450 0.9050 0.8800 0.8900 0.9000 0.8400 -
P/RPS 10.01 9.32 9.74 10.40 11.92 12.39 11.66 -9.65%
  QoQ % 7.40% -4.31% -6.35% -12.75% -3.79% 6.26% -
  Horiz. % 85.85% 79.93% 83.53% 89.19% 102.23% 106.26% 100.00%
P/EPS 65.07 55.23 113.12 517.65 78.76 43.90 8.76 279.31%
  QoQ % 17.82% -51.18% -78.15% 557.25% 79.41% 401.14% -
  Horiz. % 742.81% 630.48% 1,291.32% 5,909.25% 899.09% 501.14% 100.00%
EY 1.54 1.81 0.88 0.19 1.27 2.28 11.42 -73.61%
  QoQ % -14.92% 105.68% 363.16% -85.04% -44.30% -80.04% -
  Horiz. % 13.49% 15.85% 7.71% 1.66% 11.12% 19.96% 100.00%
DY 0.00 0.00 1.66 0.00 0.00 0.00 1.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.42 0.45 0.45 0.51 0.52 0.84 -28.23%
  QoQ % 21.43% -6.67% 0.00% -11.76% -1.92% -38.10% -
  Horiz. % 60.71% 50.00% 53.57% 53.57% 60.71% 61.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 -
Price 0.8500 0.8850 0.8700 0.8900 0.8400 0.9000 0.9400 -
P/RPS 8.95 9.76 9.36 10.52 11.25 12.39 13.05 -22.18%
  QoQ % -8.30% 4.27% -11.03% -6.49% -9.20% -5.06% -
  Horiz. % 68.58% 74.79% 71.72% 80.61% 86.21% 94.94% 100.00%
P/EPS 58.22 57.84 108.75 523.53 74.34 43.90 9.80 226.95%
  QoQ % 0.66% -46.81% -79.23% 604.24% 69.34% 347.96% -
  Horiz. % 594.08% 590.20% 1,109.69% 5,342.14% 758.57% 447.96% 100.00%
EY 1.72 1.73 0.92 0.19 1.35 2.28 10.20 -69.38%
  QoQ % -0.58% 88.04% 384.21% -85.93% -40.79% -77.65% -
  Horiz. % 16.86% 16.96% 9.02% 1.86% 13.24% 22.35% 100.00%
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.44 0.44 0.45 0.49 0.52 0.94 -38.72%
  QoQ % 2.27% 0.00% -2.22% -8.16% -5.77% -44.68% -
  Horiz. % 47.87% 46.81% 46.81% 47.87% 52.13% 55.32% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers