Highlights

[BJASSET] QoQ TTM Result on 2012-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 07-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -6.10%    YoY -     -44.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 381,380 361,651 338,198 334,646 336,283 331,370 332,124 9.65%
  QoQ % 5.46% 6.93% 1.06% -0.49% 1.48% -0.23% -
  Horiz. % 114.83% 108.89% 101.83% 100.76% 101.25% 99.77% 100.00%
PBT 67,875 72,745 169,860 184,059 192,436 199,661 346,190 -66.22%
  QoQ % -6.69% -57.17% -7.71% -4.35% -3.62% -42.33% -
  Horiz. % 19.61% 21.01% 49.07% 53.17% 55.59% 57.67% 100.00%
Tax -20,366 -19,693 -18,593 -19,548 -18,263 -17,910 -74,005 -57.66%
  QoQ % -3.42% -5.92% 4.89% -7.04% -1.97% 75.80% -
  Horiz. % 27.52% 26.61% 25.12% 26.41% 24.68% 24.20% 100.00%
NP 47,509 53,052 151,267 164,511 174,173 181,751 272,185 -68.73%
  QoQ % -10.45% -64.93% -8.05% -5.55% -4.17% -33.23% -
  Horiz. % 17.45% 19.49% 55.58% 60.44% 63.99% 66.77% 100.00%
NP to SH 40,407 46,263 144,133 157,604 167,850 175,762 267,012 -71.57%
  QoQ % -12.66% -67.90% -8.55% -6.10% -4.50% -34.17% -
  Horiz. % 15.13% 17.33% 53.98% 59.03% 62.86% 65.83% 100.00%
Tax Rate 30.01 % 27.07 % 10.95 % 10.62 % 9.49 % 8.97 % 21.38 % 25.34%
  QoQ % 10.86% 147.21% 3.11% 11.91% 5.80% -58.04% -
  Horiz. % 140.36% 126.61% 51.22% 49.67% 44.39% 41.96% 100.00%
Total Cost 333,871 308,599 186,931 170,135 162,110 149,619 59,939 213.90%
  QoQ % 8.19% 65.09% 9.87% 4.95% 8.35% 149.62% -
  Horiz. % 557.02% 514.86% 311.87% 283.85% 270.46% 249.62% 100.00%
Net Worth 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 13.55%
  QoQ % 0.11% 1.71% 13.07% 0.06% 73.18% -39.34% -
  Horiz. % 121.03% 120.89% 118.86% 105.12% 105.05% 60.66% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,728 16,728 16,703 16,703 16,703 16,703 33,396 -36.90%
  QoQ % 0.00% 0.15% 0.00% 0.00% 0.00% -49.98% -
  Horiz. % 50.09% 50.09% 50.02% 50.02% 50.02% 50.02% 100.00%
Div Payout % 41.40 % 36.16 % 11.59 % 10.60 % 9.95 % 9.50 % 12.51 % 121.91%
  QoQ % 14.49% 211.99% 9.34% 6.53% 4.74% -24.06% -
  Horiz. % 330.94% 289.05% 92.65% 84.73% 79.54% 75.94% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 13.55%
  QoQ % 0.11% 1.71% 13.07% 0.06% 73.18% -39.34% -
  Horiz. % 121.03% 120.89% 118.86% 105.12% 105.05% 60.66% 100.00%
NOSH 1,110,915 1,115,249 1,107,647 1,115,486 1,114,780 1,113,589 1,112,608 -0.10%
  QoQ % -0.39% 0.69% -0.70% 0.06% 0.11% 0.09% -
  Horiz. % 99.85% 100.24% 99.55% 100.26% 100.20% 100.09% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.46 % 14.67 % 44.73 % 49.16 % 51.79 % 54.85 % 81.95 % -71.48%
  QoQ % -15.06% -67.20% -9.01% -5.08% -5.58% -33.07% -
  Horiz. % 15.20% 17.90% 54.58% 59.99% 63.20% 66.93% 100.00%
ROE 1.82 % 2.08 % 6.61 % 8.17 % 8.70 % 15.78 % 14.54 % -74.95%
  QoQ % -12.50% -68.53% -19.09% -6.09% -44.87% 8.53% -
  Horiz. % 12.52% 14.31% 45.46% 56.19% 59.83% 108.53% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.33 32.43 30.53 30.00 30.17 29.76 29.85 9.76%
  QoQ % 5.86% 6.22% 1.77% -0.56% 1.38% -0.30% -
  Horiz. % 115.01% 108.64% 102.28% 100.50% 101.07% 99.70% 100.00%
EPS 3.64 4.15 13.01 14.13 15.06 15.78 24.00 -71.53%
  QoQ % -12.29% -68.10% -7.93% -6.18% -4.56% -34.25% -
  Horiz. % 15.17% 17.29% 54.21% 58.88% 62.75% 65.75% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 3.00 -36.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 2.0000 1.9900 1.9700 1.7300 1.7300 1.0000 1.6500 13.67%
  QoQ % 0.50% 1.02% 13.87% 0.00% 73.00% -39.39% -
  Horiz. % 121.21% 120.61% 119.39% 104.85% 104.85% 60.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.91 14.14 13.22 13.08 13.14 12.95 12.98 9.67%
  QoQ % 5.45% 6.96% 1.07% -0.46% 1.47% -0.23% -
  Horiz. % 114.87% 108.94% 101.85% 100.77% 101.23% 99.77% 100.00%
EPS 1.58 1.81 5.63 6.16 6.56 6.87 10.44 -71.57%
  QoQ % -12.71% -67.85% -8.60% -6.10% -4.51% -34.20% -
  Horiz. % 15.13% 17.34% 53.93% 59.00% 62.84% 65.80% 100.00%
DPS 0.65 0.65 0.65 0.65 0.65 0.65 1.31 -37.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.38% -
  Horiz. % 49.62% 49.62% 49.62% 49.62% 49.62% 49.62% 100.00%
NAPS 0.8685 0.8675 0.8529 0.7543 0.7539 0.4353 0.7176 13.56%
  QoQ % 0.12% 1.71% 13.07% 0.05% 73.19% -39.34% -
  Horiz. % 121.03% 120.89% 118.85% 105.11% 105.06% 60.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8450 0.9050 0.8800 0.8900 0.9000 0.8400 0.8800 -
P/RPS 2.46 2.79 2.88 2.97 2.98 2.82 2.95 -11.40%
  QoQ % -11.83% -3.13% -3.03% -0.34% 5.67% -4.41% -
  Horiz. % 83.39% 94.58% 97.63% 100.68% 101.02% 95.59% 100.00%
P/EPS 23.23 21.82 6.76 6.30 5.98 5.32 3.67 241.80%
  QoQ % 6.46% 222.78% 7.30% 5.35% 12.41% 44.96% -
  Horiz. % 632.97% 594.55% 184.20% 171.66% 162.94% 144.96% 100.00%
EY 4.30 4.58 14.79 15.87 16.73 18.79 27.27 -70.78%
  QoQ % -6.11% -69.03% -6.81% -5.14% -10.96% -31.10% -
  Horiz. % 15.77% 16.80% 54.24% 58.20% 61.35% 68.90% 100.00%
DY 1.78 1.66 1.70 1.69 1.67 1.79 3.41 -35.14%
  QoQ % 7.23% -2.35% 0.59% 1.20% -6.70% -47.51% -
  Horiz. % 52.20% 48.68% 49.85% 49.56% 48.97% 52.49% 100.00%
P/NAPS 0.42 0.45 0.45 0.51 0.52 0.84 0.53 -14.35%
  QoQ % -6.67% 0.00% -11.76% -1.92% -38.10% 58.49% -
  Horiz. % 79.25% 84.91% 84.91% 96.23% 98.11% 158.49% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 -
Price 0.8850 0.8700 0.8900 0.8400 0.9000 0.9400 0.8200 -
P/RPS 2.58 2.68 2.91 2.80 2.98 3.16 2.75 -4.16%
  QoQ % -3.73% -7.90% 3.93% -6.04% -5.70% 14.91% -
  Horiz. % 93.82% 97.45% 105.82% 101.82% 108.36% 114.91% 100.00%
P/EPS 24.33 20.97 6.84 5.95 5.98 5.96 3.42 269.45%
  QoQ % 16.02% 206.58% 14.96% -0.50% 0.34% 74.27% -
  Horiz. % 711.40% 613.16% 200.00% 173.98% 174.85% 174.27% 100.00%
EY 4.11 4.77 14.62 16.82 16.73 16.79 29.27 -72.95%
  QoQ % -13.84% -67.37% -13.08% 0.54% -0.36% -42.64% -
  Horiz. % 14.04% 16.30% 49.95% 57.46% 57.16% 57.36% 100.00%
DY 1.69 1.72 1.69 1.79 1.67 1.60 3.66 -40.23%
  QoQ % -1.74% 1.78% -5.59% 7.19% 4.37% -56.28% -
  Horiz. % 46.17% 46.99% 46.17% 48.91% 45.63% 43.72% 100.00%
P/NAPS 0.44 0.44 0.45 0.49 0.52 0.94 0.50 -8.16%
  QoQ % 0.00% -2.22% -8.16% -5.77% -44.68% 88.00% -
  Horiz. % 88.00% 88.00% 90.00% 98.00% 104.00% 188.00% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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