Highlights

[BJASSET] QoQ TTM Result on 2014-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 13-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     46.81%    YoY -     -5.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 416,028 416,486 416,015 419,421 416,575 403,750 381,380 5.97%
  QoQ % -0.11% 0.11% -0.81% 0.68% 3.18% 5.87% -
  Horiz. % 109.08% 109.20% 109.08% 109.97% 109.23% 105.87% 100.00%
PBT 126,099 133,933 110,533 121,755 103,525 75,673 67,875 51.18%
  QoQ % -5.85% 21.17% -9.22% 17.61% 36.81% 11.49% -
  Horiz. % 185.78% 197.32% 162.85% 179.38% 152.52% 111.49% 100.00%
Tax -21,000 -66,838 -70,509 -71,350 -70,611 -24,448 -20,366 2.07%
  QoQ % 68.58% 5.21% 1.18% -1.05% -188.82% -20.04% -
  Horiz. % 103.11% 328.18% 346.21% 350.34% 346.71% 120.04% 100.00%
NP 105,099 67,095 40,024 50,405 32,914 51,225 47,509 69.86%
  QoQ % 56.64% 67.64% -20.60% 53.14% -35.75% 7.82% -
  Horiz. % 221.22% 141.23% 84.25% 106.10% 69.28% 107.82% 100.00%
NP to SH 89,529 58,314 34,057 43,918 29,915 44,052 40,407 70.04%
  QoQ % 53.53% 71.22% -22.45% 46.81% -32.09% 9.02% -
  Horiz. % 221.57% 144.32% 84.28% 108.69% 74.03% 109.02% 100.00%
Tax Rate 16.65 % 49.90 % 63.79 % 58.60 % 68.21 % 32.31 % 30.01 % -32.50%
  QoQ % -66.63% -21.77% 8.86% -14.09% 111.11% 7.66% -
  Horiz. % 55.48% 166.28% 212.56% 195.27% 227.29% 107.66% 100.00%
Total Cost 310,929 349,391 375,991 369,016 383,661 352,525 333,871 -4.64%
  QoQ % -11.01% -7.07% 1.89% -3.82% 8.83% 5.59% -
  Horiz. % 93.13% 104.65% 112.62% 110.53% 114.91% 105.59% 100.00%
Net Worth 2,119,170 2,103,247 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 -3.11%
  QoQ % 0.76% 0.34% 0.73% 0.98% -0.98% -6.32% -
  Horiz. % 95.38% 94.66% 94.35% 93.66% 92.76% 93.68% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 22,257 22,257 22,257 22,257 16,728 16,728 16,728 20.99%
  QoQ % 0.00% 0.00% 0.00% 33.05% 0.00% 0.00% -
  Horiz. % 133.05% 133.05% 133.05% 133.05% 100.00% 100.00% 100.00%
Div Payout % 24.86 % 38.17 % 65.35 % 50.68 % 55.92 % 37.98 % 41.40 % -28.85%
  QoQ % -34.87% -41.59% 28.95% -9.37% 47.24% -8.26% -
  Horiz. % 60.05% 92.20% 157.85% 122.42% 135.07% 91.74% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,119,170 2,103,247 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 -3.11%
  QoQ % 0.76% 0.34% 0.73% 0.98% -0.98% -6.32% -
  Horiz. % 95.38% 94.66% 94.35% 93.66% 92.76% 93.68% 100.00%
NOSH 1,115,352 1,112,829 1,115,000 1,112,864 1,113,999 1,113,013 1,110,915 0.27%
  QoQ % 0.23% -0.19% 0.19% -0.10% 0.09% 0.19% -
  Horiz. % 100.40% 100.17% 100.37% 100.18% 100.28% 100.19% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 25.26 % 16.11 % 9.62 % 12.02 % 7.90 % 12.69 % 12.46 % 60.25%
  QoQ % 56.80% 67.46% -19.97% 52.15% -37.75% 1.85% -
  Horiz. % 202.73% 129.29% 77.21% 96.47% 63.40% 101.85% 100.00%
ROE 4.22 % 2.77 % 1.62 % 2.11 % 1.45 % 2.12 % 1.82 % 75.27%
  QoQ % 52.35% 70.99% -23.22% 45.52% -31.60% 16.48% -
  Horiz. % 231.87% 152.20% 89.01% 115.93% 79.67% 116.48% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.30 37.43 37.31 37.69 37.39 36.28 34.33 5.69%
  QoQ % -0.35% 0.32% -1.01% 0.80% 3.06% 5.68% -
  Horiz. % 108.65% 109.03% 108.68% 109.79% 108.91% 105.68% 100.00%
EPS 8.03 5.24 3.05 3.95 2.69 3.96 3.64 69.55%
  QoQ % 53.24% 71.80% -22.78% 46.84% -32.07% 8.79% -
  Horiz. % 220.60% 143.96% 83.79% 108.52% 73.90% 108.79% 100.00%
DPS 2.00 2.00 2.00 2.00 1.50 1.50 1.50 21.16%
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
NAPS 1.9000 1.8900 1.8800 1.8700 1.8500 1.8700 2.0000 -3.36%
  QoQ % 0.53% 0.53% 0.53% 1.08% -1.07% -6.50% -
  Horiz. % 95.00% 94.50% 94.00% 93.50% 92.50% 93.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.26 16.28 16.26 16.39 16.28 15.78 14.91 5.95%
  QoQ % -0.12% 0.12% -0.79% 0.68% 3.17% 5.84% -
  Horiz. % 109.05% 109.19% 109.05% 109.93% 109.19% 105.84% 100.00%
EPS 3.50 2.28 1.33 1.72 1.17 1.72 1.58 70.01%
  QoQ % 53.51% 71.43% -22.67% 47.01% -31.98% 8.86% -
  Horiz. % 221.52% 144.30% 84.18% 108.86% 74.05% 108.86% 100.00%
DPS 0.87 0.87 0.87 0.87 0.65 0.65 0.65 21.47%
  QoQ % 0.00% 0.00% 0.00% 33.85% 0.00% 0.00% -
  Horiz. % 133.85% 133.85% 133.85% 133.85% 100.00% 100.00% 100.00%
NAPS 0.8284 0.8221 0.8194 0.8135 0.8056 0.8136 0.8685 -3.11%
  QoQ % 0.77% 0.33% 0.73% 0.98% -0.98% -6.32% -
  Horiz. % 95.38% 94.66% 94.35% 93.67% 92.76% 93.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8500 0.8450 0.9500 0.8300 0.8500 0.9500 0.8450 -
P/RPS 2.28 2.26 2.55 2.20 2.27 2.62 2.46 -4.94%
  QoQ % 0.88% -11.37% 15.91% -3.08% -13.36% 6.50% -
  Horiz. % 92.68% 91.87% 103.66% 89.43% 92.28% 106.50% 100.00%
P/EPS 10.59 16.13 31.10 21.03 31.65 24.00 23.23 -40.80%
  QoQ % -34.35% -48.14% 47.88% -33.55% 31.88% 3.31% -
  Horiz. % 45.59% 69.44% 133.88% 90.53% 136.25% 103.31% 100.00%
EY 9.44 6.20 3.22 4.75 3.16 4.17 4.30 69.00%
  QoQ % 52.26% 92.55% -32.21% 50.32% -24.22% -3.02% -
  Horiz. % 219.53% 144.19% 74.88% 110.47% 73.49% 96.98% 100.00%
DY 2.35 2.37 2.11 2.41 1.76 1.58 1.78 20.37%
  QoQ % -0.84% 12.32% -12.45% 36.93% 11.39% -11.24% -
  Horiz. % 132.02% 133.15% 118.54% 135.39% 98.88% 88.76% 100.00%
P/NAPS 0.45 0.45 0.51 0.44 0.46 0.51 0.42 4.71%
  QoQ % 0.00% -11.76% 15.91% -4.35% -9.80% 21.43% -
  Horiz. % 107.14% 107.14% 121.43% 104.76% 109.52% 121.43% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 01/06/15 11/02/15 07/11/14 13/08/14 20/05/14 19/02/14 13/11/13 -
Price 0.8200 0.8300 0.9500 0.8200 0.8350 0.8500 0.8850 -
P/RPS 2.20 2.22 2.55 2.18 2.23 2.34 2.58 -10.09%
  QoQ % -0.90% -12.94% 16.97% -2.24% -4.70% -9.30% -
  Horiz. % 85.27% 86.05% 98.84% 84.50% 86.43% 90.70% 100.00%
P/EPS 10.22 15.84 31.10 20.78 31.09 21.48 24.33 -43.94%
  QoQ % -35.48% -49.07% 49.66% -33.16% 44.74% -11.71% -
  Horiz. % 42.01% 65.10% 127.83% 85.41% 127.78% 88.29% 100.00%
EY 9.79 6.31 3.22 4.81 3.22 4.66 4.11 78.45%
  QoQ % 55.15% 95.96% -33.06% 49.38% -30.90% 13.38% -
  Horiz. % 238.20% 153.53% 78.35% 117.03% 78.35% 113.38% 100.00%
DY 2.44 2.41 2.11 2.44 1.80 1.76 1.69 27.77%
  QoQ % 1.24% 14.22% -13.52% 35.56% 2.27% 4.14% -
  Horiz. % 144.38% 142.60% 124.85% 144.38% 106.51% 104.14% 100.00%
P/NAPS 0.43 0.44 0.51 0.44 0.45 0.45 0.44 -1.52%
  QoQ % -2.27% -13.73% 15.91% -2.22% 0.00% 2.27% -
  Horiz. % 97.73% 100.00% 115.91% 100.00% 102.27% 102.27% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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