Highlights

[BJASSET] QoQ TTM Result on 2013-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -12.66%    YoY -     -75.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 419,421 416,575 403,750 381,380 361,651 338,198 334,646 16.29%
  QoQ % 0.68% 3.18% 5.87% 5.46% 6.93% 1.06% -
  Horiz. % 125.33% 124.48% 120.65% 113.97% 108.07% 101.06% 100.00%
PBT 121,755 103,525 75,673 67,875 72,745 169,860 184,059 -24.14%
  QoQ % 17.61% 36.81% 11.49% -6.69% -57.17% -7.71% -
  Horiz. % 66.15% 56.25% 41.11% 36.88% 39.52% 92.29% 100.00%
Tax -71,350 -70,611 -24,448 -20,366 -19,693 -18,593 -19,548 137.62%
  QoQ % -1.05% -188.82% -20.04% -3.42% -5.92% 4.89% -
  Horiz. % 365.00% 361.22% 125.07% 104.18% 100.74% 95.11% 100.00%
NP 50,405 32,914 51,225 47,509 53,052 151,267 164,511 -54.65%
  QoQ % 53.14% -35.75% 7.82% -10.45% -64.93% -8.05% -
  Horiz. % 30.64% 20.01% 31.14% 28.88% 32.25% 91.95% 100.00%
NP to SH 43,918 29,915 44,052 40,407 46,263 144,133 157,604 -57.44%
  QoQ % 46.81% -32.09% 9.02% -12.66% -67.90% -8.55% -
  Horiz. % 27.87% 18.98% 27.95% 25.64% 29.35% 91.45% 100.00%
Tax Rate 58.60 % 68.21 % 32.31 % 30.01 % 27.07 % 10.95 % 10.62 % 213.24%
  QoQ % -14.09% 111.11% 7.66% 10.86% 147.21% 3.11% -
  Horiz. % 551.79% 642.28% 304.24% 282.58% 254.90% 103.11% 100.00%
Total Cost 369,016 383,661 352,525 333,871 308,599 186,931 170,135 67.80%
  QoQ % -3.82% 8.83% 5.59% 8.19% 65.09% 9.87% -
  Horiz. % 216.90% 225.50% 207.20% 196.24% 181.38% 109.87% 100.00%
Net Worth 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 5.17%
  QoQ % 0.98% -0.98% -6.32% 0.11% 1.71% 13.07% -
  Horiz. % 107.84% 106.79% 107.85% 115.13% 115.00% 113.07% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,257 16,728 16,728 16,728 16,728 16,703 16,703 21.15%
  QoQ % 33.05% 0.00% 0.00% 0.00% 0.15% 0.00% -
  Horiz. % 133.25% 100.15% 100.15% 100.15% 100.15% 100.00% 100.00%
Div Payout % 50.68 % 55.92 % 37.98 % 41.40 % 36.16 % 11.59 % 10.60 % 184.62%
  QoQ % -9.37% 47.24% -8.26% 14.49% 211.99% 9.34% -
  Horiz. % 478.11% 527.55% 358.30% 390.57% 341.13% 109.34% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 5.17%
  QoQ % 0.98% -0.98% -6.32% 0.11% 1.71% 13.07% -
  Horiz. % 107.84% 106.79% 107.85% 115.13% 115.00% 113.07% 100.00%
NOSH 1,112,864 1,113,999 1,113,013 1,110,915 1,115,249 1,107,647 1,115,486 -0.16%
  QoQ % -0.10% 0.09% 0.19% -0.39% 0.69% -0.70% -
  Horiz. % 99.76% 99.87% 99.78% 99.59% 99.98% 99.30% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.02 % 7.90 % 12.69 % 12.46 % 14.67 % 44.73 % 49.16 % -61.00%
  QoQ % 52.15% -37.75% 1.85% -15.06% -67.20% -9.01% -
  Horiz. % 24.45% 16.07% 25.81% 25.35% 29.84% 90.99% 100.00%
ROE 2.11 % 1.45 % 2.12 % 1.82 % 2.08 % 6.61 % 8.17 % -59.55%
  QoQ % 45.52% -31.60% 16.48% -12.50% -68.53% -19.09% -
  Horiz. % 25.83% 17.75% 25.95% 22.28% 25.46% 80.91% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.69 37.39 36.28 34.33 32.43 30.53 30.00 16.48%
  QoQ % 0.80% 3.06% 5.68% 5.86% 6.22% 1.77% -
  Horiz. % 125.63% 124.63% 120.93% 114.43% 108.10% 101.77% 100.00%
EPS 3.95 2.69 3.96 3.64 4.15 13.01 14.13 -57.35%
  QoQ % 46.84% -32.07% 8.79% -12.29% -68.10% -7.93% -
  Horiz. % 27.95% 19.04% 28.03% 25.76% 29.37% 92.07% 100.00%
DPS 2.00 1.50 1.50 1.50 1.50 1.50 1.50 21.21%
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8700 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 5.34%
  QoQ % 1.08% -1.07% -6.50% 0.50% 1.02% 13.87% -
  Horiz. % 108.09% 106.94% 108.09% 115.61% 115.03% 113.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.39 16.28 15.78 14.91 14.14 13.22 13.08 16.28%
  QoQ % 0.68% 3.17% 5.84% 5.45% 6.96% 1.07% -
  Horiz. % 125.31% 124.46% 120.64% 113.99% 108.10% 101.07% 100.00%
EPS 1.72 1.17 1.72 1.58 1.81 5.63 6.16 -57.38%
  QoQ % 47.01% -31.98% 8.86% -12.71% -67.85% -8.60% -
  Horiz. % 27.92% 18.99% 27.92% 25.65% 29.38% 91.40% 100.00%
DPS 0.87 0.65 0.65 0.65 0.65 0.65 0.65 21.52%
  QoQ % 33.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.85% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8135 0.8056 0.8136 0.8685 0.8675 0.8529 0.7543 5.18%
  QoQ % 0.98% -0.98% -6.32% 0.12% 1.71% 13.07% -
  Horiz. % 107.85% 106.80% 107.86% 115.14% 115.01% 113.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.8300 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 -
P/RPS 2.20 2.27 2.62 2.46 2.79 2.88 2.97 -18.18%
  QoQ % -3.08% -13.36% 6.50% -11.83% -3.13% -3.03% -
  Horiz. % 74.07% 76.43% 88.22% 82.83% 93.94% 96.97% 100.00%
P/EPS 21.03 31.65 24.00 23.23 21.82 6.76 6.30 123.85%
  QoQ % -33.55% 31.88% 3.31% 6.46% 222.78% 7.30% -
  Horiz. % 333.81% 502.38% 380.95% 368.73% 346.35% 107.30% 100.00%
EY 4.75 3.16 4.17 4.30 4.58 14.79 15.87 -55.35%
  QoQ % 50.32% -24.22% -3.02% -6.11% -69.03% -6.81% -
  Horiz. % 29.93% 19.91% 26.28% 27.10% 28.86% 93.19% 100.00%
DY 2.41 1.76 1.58 1.78 1.66 1.70 1.69 26.78%
  QoQ % 36.93% 11.39% -11.24% 7.23% -2.35% 0.59% -
  Horiz. % 142.60% 104.14% 93.49% 105.33% 98.22% 100.59% 100.00%
P/NAPS 0.44 0.46 0.51 0.42 0.45 0.45 0.51 -9.40%
  QoQ % -4.35% -9.80% 21.43% -6.67% 0.00% -11.76% -
  Horiz. % 86.27% 90.20% 100.00% 82.35% 88.24% 88.24% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 -
Price 0.8200 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 -
P/RPS 2.18 2.23 2.34 2.58 2.68 2.91 2.80 -15.41%
  QoQ % -2.24% -4.70% -9.30% -3.73% -7.90% 3.93% -
  Horiz. % 77.86% 79.64% 83.57% 92.14% 95.71% 103.93% 100.00%
P/EPS 20.78 31.09 21.48 24.33 20.97 6.84 5.95 130.72%
  QoQ % -33.16% 44.74% -11.71% 16.02% 206.58% 14.96% -
  Horiz. % 349.24% 522.52% 361.01% 408.91% 352.44% 114.96% 100.00%
EY 4.81 3.22 4.66 4.11 4.77 14.62 16.82 -56.69%
  QoQ % 49.38% -30.90% 13.38% -13.84% -67.37% -13.08% -
  Horiz. % 28.60% 19.14% 27.71% 24.44% 28.36% 86.92% 100.00%
DY 2.44 1.80 1.76 1.69 1.72 1.69 1.79 23.01%
  QoQ % 35.56% 2.27% 4.14% -1.74% 1.78% -5.59% -
  Horiz. % 136.31% 100.56% 98.32% 94.41% 96.09% 94.41% 100.00%
P/NAPS 0.44 0.45 0.45 0.44 0.44 0.45 0.49 -6.94%
  QoQ % -2.22% 0.00% 2.27% 0.00% -2.22% -8.16% -
  Horiz. % 89.80% 91.84% 91.84% 89.80% 89.80% 91.84% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS