Highlights

[BJASSET] QoQ TTM Result on 2011-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 15-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -1.85%    YoY -     4.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 336,283 331,370 332,124 330,614 339,101 353,998 345,245 -1.73%
  QoQ % 1.48% -0.23% 0.46% -2.50% -4.21% 2.54% -
  Horiz. % 97.40% 95.98% 96.20% 95.76% 98.22% 102.54% 100.00%
PBT 192,436 199,661 346,190 359,148 364,626 365,956 119,187 37.51%
  QoQ % -3.62% -42.33% -3.61% -1.50% -0.36% 207.04% -
  Horiz. % 161.46% 167.52% 290.46% 301.33% 305.93% 307.04% 100.00%
Tax -18,263 -17,910 -74,005 -72,425 -71,978 -72,827 -9,947 49.78%
  QoQ % -1.97% 75.80% -2.18% -0.62% 1.17% -632.15% -
  Horiz. % 183.60% 180.05% 743.99% 728.11% 723.62% 732.15% 100.00%
NP 174,173 181,751 272,185 286,723 292,648 293,129 109,240 36.36%
  QoQ % -4.17% -33.23% -5.07% -2.02% -0.16% 168.33% -
  Horiz. % 159.44% 166.38% 249.16% 262.47% 267.89% 268.33% 100.00%
NP to SH 167,850 175,762 267,012 282,919 288,255 288,016 104,200 37.30%
  QoQ % -4.50% -34.17% -5.62% -1.85% 0.08% 176.41% -
  Horiz. % 161.08% 168.68% 256.25% 271.52% 276.64% 276.41% 100.00%
Tax Rate 9.49 % 8.97 % 21.38 % 20.17 % 19.74 % 19.90 % 8.35 % 8.88%
  QoQ % 5.80% -58.04% 6.00% 2.18% -0.80% 138.32% -
  Horiz. % 113.65% 107.43% 256.05% 241.56% 236.41% 238.32% 100.00%
Total Cost 162,110 149,619 59,939 43,891 46,453 60,869 236,005 -22.10%
  QoQ % 8.35% 149.62% 36.56% -5.52% -23.68% -74.21% -
  Horiz. % 68.69% 63.40% 25.40% 18.60% 19.68% 25.79% 100.00%
Net Worth 1,928,570 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 1,635,361 11.59%
  QoQ % 73.18% -39.34% 0.42% 0.61% -1.08% 12.32% -
  Horiz. % 117.93% 68.09% 112.26% 111.78% 111.10% 112.32% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 16,703 16,703 33,396 33,396 33,396 33,396 16,671 0.13%
  QoQ % 0.00% -49.98% 0.00% 0.00% 0.00% 100.33% -
  Horiz. % 100.20% 100.20% 200.33% 200.33% 200.33% 200.33% 100.00%
Div Payout % 9.95 % 9.50 % 12.51 % 11.80 % 11.59 % 11.60 % 16.00 % -27.08%
  QoQ % 4.74% -24.06% 6.02% 1.81% -0.09% -27.50% -
  Horiz. % 62.19% 59.38% 78.19% 73.75% 72.44% 72.50% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,928,570 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 1,635,361 11.59%
  QoQ % 73.18% -39.34% 0.42% 0.61% -1.08% 12.32% -
  Horiz. % 117.93% 68.09% 112.26% 111.78% 111.10% 112.32% 100.00%
NOSH 1,114,780 1,113,589 1,112,608 1,114,682 1,114,673 1,113,220 1,112,491 0.14%
  QoQ % 0.11% 0.09% -0.19% 0.00% 0.13% 0.07% -
  Horiz. % 100.21% 100.10% 100.01% 100.20% 100.20% 100.07% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 51.79 % 54.85 % 81.95 % 86.72 % 86.30 % 82.81 % 31.64 % 38.77%
  QoQ % -5.58% -33.07% -5.50% 0.49% 4.21% 161.73% -
  Horiz. % 163.69% 173.36% 259.01% 274.08% 272.76% 261.73% 100.00%
ROE 8.70 % 15.78 % 14.54 % 15.48 % 15.87 % 15.68 % 6.37 % 23.03%
  QoQ % -44.87% 8.53% -6.07% -2.46% 1.21% 146.15% -
  Horiz. % 136.58% 247.72% 228.26% 243.01% 249.14% 246.15% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.17 29.76 29.85 29.66 30.42 31.80 31.03 -1.85%
  QoQ % 1.38% -0.30% 0.64% -2.50% -4.34% 2.48% -
  Horiz. % 97.23% 95.91% 96.20% 95.58% 98.03% 102.48% 100.00%
EPS 15.06 15.78 24.00 25.38 25.86 25.87 9.37 37.09%
  QoQ % -4.56% -34.25% -5.44% -1.86% -0.04% 176.09% -
  Horiz. % 160.73% 168.41% 256.14% 270.86% 275.99% 276.09% 100.00%
DPS 1.50 1.50 3.00 3.00 3.00 3.00 1.50 -
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 100.00% 100.00% 200.00% 200.00% 200.00% 200.00% 100.00%
NAPS 1.7300 1.0000 1.6500 1.6400 1.6300 1.6500 1.4700 11.44%
  QoQ % 73.00% -39.39% 0.61% 0.61% -1.21% 12.24% -
  Horiz. % 117.69% 68.03% 112.24% 111.56% 110.88% 112.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.14 12.95 12.98 12.92 13.26 13.84 13.50 -1.78%
  QoQ % 1.47% -0.23% 0.46% -2.56% -4.19% 2.52% -
  Horiz. % 97.33% 95.93% 96.15% 95.70% 98.22% 102.52% 100.00%
EPS 6.56 6.87 10.44 11.06 11.27 11.26 4.07 37.35%
  QoQ % -4.51% -34.20% -5.61% -1.86% 0.09% 176.66% -
  Horiz. % 161.18% 168.80% 256.51% 271.74% 276.90% 276.66% 100.00%
DPS 0.65 0.65 1.31 1.31 1.31 1.31 0.65 -
  QoQ % 0.00% -50.38% 0.00% 0.00% 0.00% 101.54% -
  Horiz. % 100.00% 100.00% 201.54% 201.54% 201.54% 201.54% 100.00%
NAPS 0.7539 0.4353 0.7176 0.7146 0.7102 0.7180 0.6392 11.60%
  QoQ % 73.19% -39.34% 0.42% 0.62% -1.09% 12.33% -
  Horiz. % 117.94% 68.10% 112.27% 111.80% 111.11% 112.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.9000 0.8400 0.8800 0.8300 0.7800 1.0500 0.8300 -
P/RPS 2.98 2.82 2.95 2.80 2.56 3.30 2.67 7.58%
  QoQ % 5.67% -4.41% 5.36% 9.38% -22.42% 23.60% -
  Horiz. % 111.61% 105.62% 110.49% 104.87% 95.88% 123.60% 100.00%
P/EPS 5.98 5.32 3.67 3.27 3.02 4.06 8.86 -23.00%
  QoQ % 12.41% 44.96% 12.23% 8.28% -25.62% -54.18% -
  Horiz. % 67.49% 60.05% 41.42% 36.91% 34.09% 45.82% 100.00%
EY 16.73 18.79 27.27 30.58 33.15 24.64 11.28 29.96%
  QoQ % -10.96% -31.10% -10.82% -7.75% 34.54% 118.44% -
  Horiz. % 148.32% 166.58% 241.76% 271.10% 293.88% 218.44% 100.00%
DY 1.67 1.79 3.41 3.61 3.85 2.86 1.81 -5.21%
  QoQ % -6.70% -47.51% -5.54% -6.23% 34.62% 58.01% -
  Horiz. % 92.27% 98.90% 188.40% 199.45% 212.71% 158.01% 100.00%
P/NAPS 0.52 0.84 0.53 0.51 0.48 0.64 0.56 -4.81%
  QoQ % -38.10% 58.49% 3.92% 6.25% -25.00% 14.29% -
  Horiz. % 92.86% 150.00% 94.64% 91.07% 85.71% 114.29% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 19/05/11 -
Price 0.9000 0.9400 0.8200 0.8700 0.8600 0.8100 1.1200 -
P/RPS 2.98 3.16 2.75 2.93 2.83 2.55 3.61 -11.97%
  QoQ % -5.70% 14.91% -6.14% 3.53% 10.98% -29.36% -
  Horiz. % 82.55% 87.53% 76.18% 81.16% 78.39% 70.64% 100.00%
P/EPS 5.98 5.96 3.42 3.43 3.33 3.13 11.96 -36.92%
  QoQ % 0.34% 74.27% -0.29% 3.00% 6.39% -73.83% -
  Horiz. % 50.00% 49.83% 28.60% 28.68% 27.84% 26.17% 100.00%
EY 16.73 16.79 29.27 29.17 30.07 31.94 8.36 58.60%
  QoQ % -0.36% -42.64% 0.34% -2.99% -5.85% 282.06% -
  Horiz. % 200.12% 200.84% 350.12% 348.92% 359.69% 382.06% 100.00%
DY 1.67 1.60 3.66 3.45 3.49 3.70 1.34 15.76%
  QoQ % 4.37% -56.28% 6.09% -1.15% -5.68% 176.12% -
  Horiz. % 124.63% 119.40% 273.13% 257.46% 260.45% 276.12% 100.00%
P/NAPS 0.52 0.94 0.50 0.53 0.53 0.49 0.76 -22.30%
  QoQ % -44.68% 88.00% -5.66% 0.00% 8.16% -35.53% -
  Horiz. % 68.42% 123.68% 65.79% 69.74% 69.74% 64.47% 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!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS