Highlights

[BJASSET] QoQ TTM Result on 2012-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -4.50%    YoY -     -41.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 361,651 338,198 334,646 336,283 331,370 332,124 330,614 6.17%
  QoQ % 6.93% 1.06% -0.49% 1.48% -0.23% 0.46% -
  Horiz. % 109.39% 102.29% 101.22% 101.71% 100.23% 100.46% 100.00%
PBT 72,745 169,860 184,059 192,436 199,661 346,190 359,148 -65.54%
  QoQ % -57.17% -7.71% -4.35% -3.62% -42.33% -3.61% -
  Horiz. % 20.25% 47.30% 51.25% 53.58% 55.59% 96.39% 100.00%
Tax -19,693 -18,593 -19,548 -18,263 -17,910 -74,005 -72,425 -58.06%
  QoQ % -5.92% 4.89% -7.04% -1.97% 75.80% -2.18% -
  Horiz. % 27.19% 25.67% 26.99% 25.22% 24.73% 102.18% 100.00%
NP 53,052 151,267 164,511 174,173 181,751 272,185 286,723 -67.56%
  QoQ % -64.93% -8.05% -5.55% -4.17% -33.23% -5.07% -
  Horiz. % 18.50% 52.76% 57.38% 60.75% 63.39% 94.93% 100.00%
NP to SH 46,263 144,133 157,604 167,850 175,762 267,012 282,919 -70.13%
  QoQ % -67.90% -8.55% -6.10% -4.50% -34.17% -5.62% -
  Horiz. % 16.35% 50.94% 55.71% 59.33% 62.12% 94.38% 100.00%
Tax Rate 27.07 % 10.95 % 10.62 % 9.49 % 8.97 % 21.38 % 20.17 % 21.69%
  QoQ % 147.21% 3.11% 11.91% 5.80% -58.04% 6.00% -
  Horiz. % 134.21% 54.29% 52.65% 47.05% 44.47% 106.00% 100.00%
Total Cost 308,599 186,931 170,135 162,110 149,619 59,939 43,891 267.45%
  QoQ % 65.09% 9.87% 4.95% 8.35% 149.62% 36.56% -
  Horiz. % 703.10% 425.90% 387.63% 369.35% 340.89% 136.56% 100.00%
Net Worth 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 13.82%
  QoQ % 1.71% 13.07% 0.06% 73.18% -39.34% 0.42% -
  Horiz. % 121.40% 119.36% 105.56% 105.50% 60.92% 100.42% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 16,728 16,703 16,703 16,703 16,703 33,396 33,396 -36.95%
  QoQ % 0.15% 0.00% 0.00% 0.00% -49.98% 0.00% -
  Horiz. % 50.09% 50.02% 50.02% 50.02% 50.02% 100.00% 100.00%
Div Payout % 36.16 % 11.59 % 10.60 % 9.95 % 9.50 % 12.51 % 11.80 % 111.12%
  QoQ % 211.99% 9.34% 6.53% 4.74% -24.06% 6.02% -
  Horiz. % 306.44% 98.22% 89.83% 84.32% 80.51% 106.02% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 13.82%
  QoQ % 1.71% 13.07% 0.06% 73.18% -39.34% 0.42% -
  Horiz. % 121.40% 119.36% 105.56% 105.50% 60.92% 100.42% 100.00%
NOSH 1,115,249 1,107,647 1,115,486 1,114,780 1,113,589 1,112,608 1,114,682 0.03%
  QoQ % 0.69% -0.70% 0.06% 0.11% 0.09% -0.19% -
  Horiz. % 100.05% 99.37% 100.07% 100.01% 99.90% 99.81% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.67 % 44.73 % 49.16 % 51.79 % 54.85 % 81.95 % 86.72 % -69.45%
  QoQ % -67.20% -9.01% -5.08% -5.58% -33.07% -5.50% -
  Horiz. % 16.92% 51.58% 56.69% 59.72% 63.25% 94.50% 100.00%
ROE 2.08 % 6.61 % 8.17 % 8.70 % 15.78 % 14.54 % 15.48 % -73.80%
  QoQ % -68.53% -19.09% -6.09% -44.87% 8.53% -6.07% -
  Horiz. % 13.44% 42.70% 52.78% 56.20% 101.94% 93.93% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.43 30.53 30.00 30.17 29.76 29.85 29.66 6.14%
  QoQ % 6.22% 1.77% -0.56% 1.38% -0.30% 0.64% -
  Horiz. % 109.34% 102.93% 101.15% 101.72% 100.34% 100.64% 100.00%
EPS 4.15 13.01 14.13 15.06 15.78 24.00 25.38 -70.13%
  QoQ % -68.10% -7.93% -6.18% -4.56% -34.25% -5.44% -
  Horiz. % 16.35% 51.26% 55.67% 59.34% 62.17% 94.56% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 3.00 3.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.9900 1.9700 1.7300 1.7300 1.0000 1.6500 1.6400 13.78%
  QoQ % 1.02% 13.87% 0.00% 73.00% -39.39% 0.61% -
  Horiz. % 121.34% 120.12% 105.49% 105.49% 60.98% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.14 13.22 13.08 13.14 12.95 12.98 12.92 6.21%
  QoQ % 6.96% 1.07% -0.46% 1.47% -0.23% 0.46% -
  Horiz. % 109.44% 102.32% 101.24% 101.70% 100.23% 100.46% 100.00%
EPS 1.81 5.63 6.16 6.56 6.87 10.44 11.06 -70.11%
  QoQ % -67.85% -8.60% -6.10% -4.51% -34.20% -5.61% -
  Horiz. % 16.37% 50.90% 55.70% 59.31% 62.12% 94.39% 100.00%
DPS 0.65 0.65 0.65 0.65 0.65 1.31 1.31 -37.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.38% 0.00% -
  Horiz. % 49.62% 49.62% 49.62% 49.62% 49.62% 100.00% 100.00%
NAPS 0.8675 0.8529 0.7543 0.7539 0.4353 0.7176 0.7146 13.81%
  QoQ % 1.71% 13.07% 0.05% 73.19% -39.34% 0.42% -
  Horiz. % 121.40% 119.35% 105.56% 105.50% 60.92% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.9050 0.8800 0.8900 0.9000 0.8400 0.8800 0.8300 -
P/RPS 2.79 2.88 2.97 2.98 2.82 2.95 2.80 -0.24%
  QoQ % -3.13% -3.03% -0.34% 5.67% -4.41% 5.36% -
  Horiz. % 99.64% 102.86% 106.07% 106.43% 100.71% 105.36% 100.00%
P/EPS 21.82 6.76 6.30 5.98 5.32 3.67 3.27 254.85%
  QoQ % 222.78% 7.30% 5.35% 12.41% 44.96% 12.23% -
  Horiz. % 667.28% 206.73% 192.66% 182.87% 162.69% 112.23% 100.00%
EY 4.58 14.79 15.87 16.73 18.79 27.27 30.58 -71.83%
  QoQ % -69.03% -6.81% -5.14% -10.96% -31.10% -10.82% -
  Horiz. % 14.98% 48.36% 51.90% 54.71% 61.45% 89.18% 100.00%
DY 1.66 1.70 1.69 1.67 1.79 3.41 3.61 -40.45%
  QoQ % -2.35% 0.59% 1.20% -6.70% -47.51% -5.54% -
  Horiz. % 45.98% 47.09% 46.81% 46.26% 49.58% 94.46% 100.00%
P/NAPS 0.45 0.45 0.51 0.52 0.84 0.53 0.51 -8.01%
  QoQ % 0.00% -11.76% -1.92% -38.10% 58.49% 3.92% -
  Horiz. % 88.24% 88.24% 100.00% 101.96% 164.71% 103.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 15/02/12 -
Price 0.8700 0.8900 0.8400 0.9000 0.9400 0.8200 0.8700 -
P/RPS 2.68 2.91 2.80 2.98 3.16 2.75 2.93 -5.78%
  QoQ % -7.90% 3.93% -6.04% -5.70% 14.91% -6.14% -
  Horiz. % 91.47% 99.32% 95.56% 101.71% 107.85% 93.86% 100.00%
P/EPS 20.97 6.84 5.95 5.98 5.96 3.42 3.43 234.72%
  QoQ % 206.58% 14.96% -0.50% 0.34% 74.27% -0.29% -
  Horiz. % 611.37% 199.42% 173.47% 174.34% 173.76% 99.71% 100.00%
EY 4.77 14.62 16.82 16.73 16.79 29.27 29.17 -70.13%
  QoQ % -67.37% -13.08% 0.54% -0.36% -42.64% 0.34% -
  Horiz. % 16.35% 50.12% 57.66% 57.35% 57.56% 100.34% 100.00%
DY 1.72 1.69 1.79 1.67 1.60 3.66 3.45 -37.15%
  QoQ % 1.78% -5.59% 7.19% 4.37% -56.28% 6.09% -
  Horiz. % 49.86% 48.99% 51.88% 48.41% 46.38% 106.09% 100.00%
P/NAPS 0.44 0.45 0.49 0.52 0.94 0.50 0.53 -11.68%
  QoQ % -2.22% -8.16% -5.77% -44.68% 88.00% -5.66% -
  Horiz. % 83.02% 84.91% 92.45% 98.11% 177.36% 94.34% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers