Highlights

[BJASSET] QoQ TTM Result on 2012-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -5.62%    YoY -     156.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 334,646 336,283 331,370 332,124 330,614 339,101 353,998 -3.66%
  QoQ % -0.49% 1.48% -0.23% 0.46% -2.50% -4.21% -
  Horiz. % 94.53% 95.00% 93.61% 93.82% 93.39% 95.79% 100.00%
PBT 184,059 192,436 199,661 346,190 359,148 364,626 365,956 -36.62%
  QoQ % -4.35% -3.62% -42.33% -3.61% -1.50% -0.36% -
  Horiz. % 50.30% 52.58% 54.56% 94.60% 98.14% 99.64% 100.00%
Tax -19,548 -18,263 -17,910 -74,005 -72,425 -71,978 -72,827 -58.22%
  QoQ % -7.04% -1.97% 75.80% -2.18% -0.62% 1.17% -
  Horiz. % 26.84% 25.08% 24.59% 101.62% 99.45% 98.83% 100.00%
NP 164,511 174,173 181,751 272,185 286,723 292,648 293,129 -31.84%
  QoQ % -5.55% -4.17% -33.23% -5.07% -2.02% -0.16% -
  Horiz. % 56.12% 59.42% 62.00% 92.86% 97.81% 99.84% 100.00%
NP to SH 157,604 167,850 175,762 267,012 282,919 288,255 288,016 -32.98%
  QoQ % -6.10% -4.50% -34.17% -5.62% -1.85% 0.08% -
  Horiz. % 54.72% 58.28% 61.03% 92.71% 98.23% 100.08% 100.00%
Tax Rate 10.62 % 9.49 % 8.97 % 21.38 % 20.17 % 19.74 % 19.90 % -34.08%
  QoQ % 11.91% 5.80% -58.04% 6.00% 2.18% -0.80% -
  Horiz. % 53.37% 47.69% 45.08% 107.44% 101.36% 99.20% 100.00%
Total Cost 170,135 162,110 149,619 59,939 43,891 46,453 60,869 97.81%
  QoQ % 4.95% 8.35% 149.62% 36.56% -5.52% -23.68% -
  Horiz. % 279.51% 266.33% 245.80% 98.47% 72.11% 76.32% 100.00%
Net Worth 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 3.33%
  QoQ % 0.06% 73.18% -39.34% 0.42% 0.61% -1.08% -
  Horiz. % 105.06% 105.00% 60.63% 99.95% 99.52% 98.92% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,703 16,703 16,703 33,396 33,396 33,396 33,396 -36.86%
  QoQ % 0.00% 0.00% -49.98% 0.00% 0.00% 0.00% -
  Horiz. % 50.02% 50.02% 50.02% 100.00% 100.00% 100.00% 100.00%
Div Payout % 10.60 % 9.95 % 9.50 % 12.51 % 11.80 % 11.59 % 11.60 % -5.81%
  QoQ % 6.53% 4.74% -24.06% 6.02% 1.81% -0.09% -
  Horiz. % 91.38% 85.78% 81.90% 107.84% 101.72% 99.91% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 1,816,918 1,836,814 3.33%
  QoQ % 0.06% 73.18% -39.34% 0.42% 0.61% -1.08% -
  Horiz. % 105.06% 105.00% 60.63% 99.95% 99.52% 98.92% 100.00%
NOSH 1,115,486 1,114,780 1,113,589 1,112,608 1,114,682 1,114,673 1,113,220 0.14%
  QoQ % 0.06% 0.11% 0.09% -0.19% 0.00% 0.13% -
  Horiz. % 100.20% 100.14% 100.03% 99.95% 100.13% 100.13% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 49.16 % 51.79 % 54.85 % 81.95 % 86.72 % 86.30 % 82.81 % -29.25%
  QoQ % -5.08% -5.58% -33.07% -5.50% 0.49% 4.21% -
  Horiz. % 59.36% 62.54% 66.24% 98.96% 104.72% 104.21% 100.00%
ROE 8.17 % 8.70 % 15.78 % 14.54 % 15.48 % 15.87 % 15.68 % -35.12%
  QoQ % -6.09% -44.87% 8.53% -6.07% -2.46% 1.21% -
  Horiz. % 52.10% 55.48% 100.64% 92.73% 98.72% 101.21% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.00 30.17 29.76 29.85 29.66 30.42 31.80 -3.79%
  QoQ % -0.56% 1.38% -0.30% 0.64% -2.50% -4.34% -
  Horiz. % 94.34% 94.87% 93.58% 93.87% 93.27% 95.66% 100.00%
EPS 14.13 15.06 15.78 24.00 25.38 25.86 25.87 -33.06%
  QoQ % -6.18% -4.56% -34.25% -5.44% -1.86% -0.04% -
  Horiz. % 54.62% 58.21% 61.00% 92.77% 98.11% 99.96% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -36.87%
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7300 1.7300 1.0000 1.6500 1.6400 1.6300 1.6500 3.19%
  QoQ % 0.00% 73.00% -39.39% 0.61% 0.61% -1.21% -
  Horiz. % 104.85% 104.85% 60.61% 100.00% 99.39% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.08 13.14 12.95 12.98 12.92 13.26 13.84 -3.68%
  QoQ % -0.46% 1.47% -0.23% 0.46% -2.56% -4.19% -
  Horiz. % 94.51% 94.94% 93.57% 93.79% 93.35% 95.81% 100.00%
EPS 6.16 6.56 6.87 10.44 11.06 11.27 11.26 -32.99%
  QoQ % -6.10% -4.51% -34.20% -5.61% -1.86% 0.09% -
  Horiz. % 54.71% 58.26% 61.01% 92.72% 98.22% 100.09% 100.00%
DPS 0.65 0.65 0.65 1.31 1.31 1.31 1.31 -37.19%
  QoQ % 0.00% 0.00% -50.38% 0.00% 0.00% 0.00% -
  Horiz. % 49.62% 49.62% 49.62% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7543 0.7539 0.4353 0.7176 0.7146 0.7102 0.7180 3.33%
  QoQ % 0.05% 73.19% -39.34% 0.42% 0.62% -1.09% -
  Horiz. % 105.06% 105.00% 60.63% 99.94% 99.53% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.8900 0.9000 0.8400 0.8800 0.8300 0.7800 1.0500 -
P/RPS 2.97 2.98 2.82 2.95 2.80 2.56 3.30 -6.75%
  QoQ % -0.34% 5.67% -4.41% 5.36% 9.38% -22.42% -
  Horiz. % 90.00% 90.30% 85.45% 89.39% 84.85% 77.58% 100.00%
P/EPS 6.30 5.98 5.32 3.67 3.27 3.02 4.06 33.85%
  QoQ % 5.35% 12.41% 44.96% 12.23% 8.28% -25.62% -
  Horiz. % 155.17% 147.29% 131.03% 90.39% 80.54% 74.38% 100.00%
EY 15.87 16.73 18.79 27.27 30.58 33.15 24.64 -25.32%
  QoQ % -5.14% -10.96% -31.10% -10.82% -7.75% 34.54% -
  Horiz. % 64.41% 67.90% 76.26% 110.67% 124.11% 134.54% 100.00%
DY 1.69 1.67 1.79 3.41 3.61 3.85 2.86 -29.47%
  QoQ % 1.20% -6.70% -47.51% -5.54% -6.23% 34.62% -
  Horiz. % 59.09% 58.39% 62.59% 119.23% 126.22% 134.62% 100.00%
P/NAPS 0.51 0.52 0.84 0.53 0.51 0.48 0.64 -13.99%
  QoQ % -1.92% -38.10% 58.49% 3.92% 6.25% -25.00% -
  Horiz. % 79.69% 81.25% 131.25% 82.81% 79.69% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 22/11/12 28/08/12 23/05/12 15/02/12 22/11/11 09/08/11 -
Price 0.8400 0.9000 0.9400 0.8200 0.8700 0.8600 0.8100 -
P/RPS 2.80 2.98 3.16 2.75 2.93 2.83 2.55 6.40%
  QoQ % -6.04% -5.70% 14.91% -6.14% 3.53% 10.98% -
  Horiz. % 109.80% 116.86% 123.92% 107.84% 114.90% 110.98% 100.00%
P/EPS 5.95 5.98 5.96 3.42 3.43 3.33 3.13 53.16%
  QoQ % -0.50% 0.34% 74.27% -0.29% 3.00% 6.39% -
  Horiz. % 190.10% 191.05% 190.42% 109.27% 109.58% 106.39% 100.00%
EY 16.82 16.73 16.79 29.27 29.17 30.07 31.94 -34.66%
  QoQ % 0.54% -0.36% -42.64% 0.34% -2.99% -5.85% -
  Horiz. % 52.66% 52.38% 52.57% 91.64% 91.33% 94.15% 100.00%
DY 1.79 1.67 1.60 3.66 3.45 3.49 3.70 -38.24%
  QoQ % 7.19% 4.37% -56.28% 6.09% -1.15% -5.68% -
  Horiz. % 48.38% 45.14% 43.24% 98.92% 93.24% 94.32% 100.00%
P/NAPS 0.49 0.52 0.94 0.50 0.53 0.53 0.49 -
  QoQ % -5.77% -44.68% 88.00% -5.66% 0.00% 8.16% -
  Horiz. % 100.00% 106.12% 191.84% 102.04% 108.16% 108.16% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

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