Highlights

[BJASSET] QoQ TTM Result on 2011-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     0.08%    YoY -     26.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 331,370 332,124 330,614 339,101 353,998 345,245 335,858 -0.89%
  QoQ % -0.23% 0.46% -2.50% -4.21% 2.54% 2.79% -
  Horiz. % 98.66% 98.89% 98.44% 100.97% 105.40% 102.79% 100.00%
PBT 199,661 346,190 359,148 364,626 365,956 119,187 347,210 -30.87%
  QoQ % -42.33% -3.61% -1.50% -0.36% 207.04% -65.67% -
  Horiz. % 57.50% 99.71% 103.44% 105.02% 105.40% 34.33% 100.00%
Tax -17,910 -74,005 -72,425 -71,978 -72,827 -9,947 -72,663 -60.72%
  QoQ % 75.80% -2.18% -0.62% 1.17% -632.15% 86.31% -
  Horiz. % 24.65% 101.85% 99.67% 99.06% 100.23% 13.69% 100.00%
NP 181,751 272,185 286,723 292,648 293,129 109,240 274,547 -24.06%
  QoQ % -33.23% -5.07% -2.02% -0.16% 168.33% -60.21% -
  Horiz. % 66.20% 99.14% 104.43% 106.59% 106.77% 39.79% 100.00%
NP to SH 175,762 267,012 282,919 288,255 288,016 104,200 269,601 -24.83%
  QoQ % -34.17% -5.62% -1.85% 0.08% 176.41% -61.35% -
  Horiz. % 65.19% 99.04% 104.94% 106.92% 106.83% 38.65% 100.00%
Tax Rate 8.97 % 21.38 % 20.17 % 19.74 % 19.90 % 8.35 % 20.93 % -43.19%
  QoQ % -58.04% 6.00% 2.18% -0.80% 138.32% -60.11% -
  Horiz. % 42.86% 102.15% 96.37% 94.31% 95.08% 39.89% 100.00%
Total Cost 149,619 59,939 43,891 46,453 60,869 236,005 61,311 81.36%
  QoQ % 149.62% 36.56% -5.52% -23.68% -74.21% 284.93% -
  Horiz. % 244.03% 97.76% 71.59% 75.77% 99.28% 384.93% 100.00%
Net Worth 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 1,635,361 1,604,319 -21.62%
  QoQ % -39.34% 0.42% 0.61% -1.08% 12.32% 1.93% -
  Horiz. % 69.41% 114.43% 113.95% 113.25% 114.49% 101.93% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,703 33,396 33,396 33,396 33,396 16,671 16,671 0.13%
  QoQ % -49.98% 0.00% 0.00% 0.00% 100.33% 0.00% -
  Horiz. % 100.20% 200.33% 200.33% 200.33% 200.33% 100.00% 100.00%
Div Payout % 9.50 % 12.51 % 11.80 % 11.59 % 11.60 % 16.00 % 6.18 % 33.23%
  QoQ % -24.06% 6.02% 1.81% -0.09% -27.50% 158.90% -
  Horiz. % 153.72% 202.43% 190.94% 187.54% 187.70% 258.90% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 1,635,361 1,604,319 -21.62%
  QoQ % -39.34% 0.42% 0.61% -1.08% 12.32% 1.93% -
  Horiz. % 69.41% 114.43% 113.95% 113.25% 114.49% 101.93% 100.00%
NOSH 1,113,589 1,112,608 1,114,682 1,114,673 1,113,220 1,112,491 1,114,110 -0.03%
  QoQ % 0.09% -0.19% 0.00% 0.13% 0.07% -0.15% -
  Horiz. % 99.95% 99.87% 100.05% 100.05% 99.92% 99.85% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 54.85 % 81.95 % 86.72 % 86.30 % 82.81 % 31.64 % 81.74 % -23.37%
  QoQ % -33.07% -5.50% 0.49% 4.21% 161.73% -61.29% -
  Horiz. % 67.10% 100.26% 106.09% 105.58% 101.31% 38.71% 100.00%
ROE 15.78 % 14.54 % 15.48 % 15.87 % 15.68 % 6.37 % 16.80 % -4.09%
  QoQ % 8.53% -6.07% -2.46% 1.21% 146.15% -62.08% -
  Horiz. % 93.93% 86.55% 92.14% 94.46% 93.33% 37.92% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.76 29.85 29.66 30.42 31.80 31.03 30.15 -0.87%
  QoQ % -0.30% 0.64% -2.50% -4.34% 2.48% 2.92% -
  Horiz. % 98.71% 99.00% 98.37% 100.90% 105.47% 102.92% 100.00%
EPS 15.78 24.00 25.38 25.86 25.87 9.37 24.20 -24.82%
  QoQ % -34.25% -5.44% -1.86% -0.04% 176.09% -61.28% -
  Horiz. % 65.21% 99.17% 104.88% 106.86% 106.90% 38.72% 100.00%
DPS 1.50 3.00 3.00 3.00 3.00 1.50 1.50 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 1.0000 1.6500 1.6400 1.6300 1.6500 1.4700 1.4400 -21.60%
  QoQ % -39.39% 0.61% 0.61% -1.21% 12.24% 2.08% -
  Horiz. % 69.44% 114.58% 113.89% 113.19% 114.58% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.95 12.98 12.92 13.26 13.84 13.50 13.13 -0.92%
  QoQ % -0.23% 0.46% -2.56% -4.19% 2.52% 2.82% -
  Horiz. % 98.63% 98.86% 98.40% 100.99% 105.41% 102.82% 100.00%
EPS 6.87 10.44 11.06 11.27 11.26 4.07 10.54 -24.84%
  QoQ % -34.20% -5.61% -1.86% 0.09% 176.66% -61.39% -
  Horiz. % 65.18% 99.05% 104.93% 106.93% 106.83% 38.61% 100.00%
DPS 0.65 1.31 1.31 1.31 1.31 0.65 0.65 -
  QoQ % -50.38% 0.00% 0.00% 0.00% 101.54% 0.00% -
  Horiz. % 100.00% 201.54% 201.54% 201.54% 201.54% 100.00% 100.00%
NAPS 0.4353 0.7176 0.7146 0.7102 0.7180 0.6392 0.6271 -21.62%
  QoQ % -39.34% 0.42% 0.62% -1.09% 12.33% 1.93% -
  Horiz. % 69.41% 114.43% 113.95% 113.25% 114.50% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.8400 0.8800 0.8300 0.7800 1.0500 0.8300 0.7800 -
P/RPS 2.82 2.95 2.80 2.56 3.30 2.67 2.59 5.84%
  QoQ % -4.41% 5.36% 9.38% -22.42% 23.60% 3.09% -
  Horiz. % 108.88% 113.90% 108.11% 98.84% 127.41% 103.09% 100.00%
P/EPS 5.32 3.67 3.27 3.02 4.06 8.86 3.22 39.80%
  QoQ % 44.96% 12.23% 8.28% -25.62% -54.18% 175.16% -
  Horiz. % 165.22% 113.98% 101.55% 93.79% 126.09% 275.16% 100.00%
EY 18.79 27.27 30.58 33.15 24.64 11.28 31.02 -28.43%
  QoQ % -31.10% -10.82% -7.75% 34.54% 118.44% -63.64% -
  Horiz. % 60.57% 87.91% 98.58% 106.87% 79.43% 36.36% 100.00%
DY 1.79 3.41 3.61 3.85 2.86 1.81 1.92 -4.57%
  QoQ % -47.51% -5.54% -6.23% 34.62% 58.01% -5.73% -
  Horiz. % 93.23% 177.60% 188.02% 200.52% 148.96% 94.27% 100.00%
P/NAPS 0.84 0.53 0.51 0.48 0.64 0.56 0.54 34.29%
  QoQ % 58.49% 3.92% 6.25% -25.00% 14.29% 3.70% -
  Horiz. % 155.56% 98.15% 94.44% 88.89% 118.52% 103.70% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 19/05/11 22/02/11 -
Price 0.9400 0.8200 0.8700 0.8600 0.8100 1.1200 0.8000 -
P/RPS 3.16 2.75 2.93 2.83 2.55 3.61 2.65 12.46%
  QoQ % 14.91% -6.14% 3.53% 10.98% -29.36% 36.23% -
  Horiz. % 119.25% 103.77% 110.57% 106.79% 96.23% 136.23% 100.00%
P/EPS 5.96 3.42 3.43 3.33 3.13 11.96 3.31 48.06%
  QoQ % 74.27% -0.29% 3.00% 6.39% -73.83% 261.33% -
  Horiz. % 180.06% 103.32% 103.63% 100.60% 94.56% 361.33% 100.00%
EY 16.79 29.27 29.17 30.07 31.94 8.36 30.25 -32.49%
  QoQ % -42.64% 0.34% -2.99% -5.85% 282.06% -72.36% -
  Horiz. % 55.50% 96.76% 96.43% 99.40% 105.59% 27.64% 100.00%
DY 1.60 3.66 3.45 3.49 3.70 1.34 1.87 -9.88%
  QoQ % -56.28% 6.09% -1.15% -5.68% 176.12% -28.34% -
  Horiz. % 85.56% 195.72% 184.49% 186.63% 197.86% 71.66% 100.00%
P/NAPS 0.94 0.50 0.53 0.53 0.49 0.76 0.56 41.29%
  QoQ % 88.00% -5.66% 0.00% 8.16% -35.53% 35.71% -
  Horiz. % 167.86% 89.29% 94.64% 94.64% 87.50% 135.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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