Highlights

[BJASSET] QoQ TTM Result on 2014-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -32.09%    YoY -     -79.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 416,486 416,015 419,421 416,575 403,750 381,380 361,651 9.84%
  QoQ % 0.11% -0.81% 0.68% 3.18% 5.87% 5.46% -
  Horiz. % 115.16% 115.03% 115.97% 115.19% 111.64% 105.46% 100.00%
PBT 133,933 110,533 121,755 103,525 75,673 67,875 72,745 50.05%
  QoQ % 21.17% -9.22% 17.61% 36.81% 11.49% -6.69% -
  Horiz. % 184.11% 151.95% 167.37% 142.31% 104.03% 93.31% 100.00%
Tax -66,838 -70,509 -71,350 -70,611 -24,448 -20,366 -19,693 125.34%
  QoQ % 5.21% 1.18% -1.05% -188.82% -20.04% -3.42% -
  Horiz. % 339.40% 358.04% 362.31% 358.56% 124.15% 103.42% 100.00%
NP 67,095 40,024 50,405 32,914 51,225 47,509 53,052 16.90%
  QoQ % 67.64% -20.60% 53.14% -35.75% 7.82% -10.45% -
  Horiz. % 126.47% 75.44% 95.01% 62.04% 96.56% 89.55% 100.00%
NP to SH 58,314 34,057 43,918 29,915 44,052 40,407 46,263 16.64%
  QoQ % 71.22% -22.45% 46.81% -32.09% 9.02% -12.66% -
  Horiz. % 126.05% 73.62% 94.93% 64.66% 95.22% 87.34% 100.00%
Tax Rate 49.90 % 63.79 % 58.60 % 68.21 % 32.31 % 30.01 % 27.07 % 50.17%
  QoQ % -21.77% 8.86% -14.09% 111.11% 7.66% 10.86% -
  Horiz. % 184.34% 235.65% 216.48% 251.98% 119.36% 110.86% 100.00%
Total Cost 349,391 375,991 369,016 383,661 352,525 333,871 308,599 8.60%
  QoQ % -7.07% 1.89% -3.82% 8.83% 5.59% 8.19% -
  Horiz. % 113.22% 121.84% 119.58% 124.32% 114.23% 108.19% 100.00%
Net Worth 2,103,247 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 -3.51%
  QoQ % 0.34% 0.73% 0.98% -0.98% -6.32% 0.11% -
  Horiz. % 94.77% 94.45% 93.77% 92.86% 93.78% 100.11% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 22,257 22,257 22,257 16,728 16,728 16,728 16,728 20.91%
  QoQ % 0.00% 0.00% 33.05% 0.00% 0.00% 0.00% -
  Horiz. % 133.05% 133.05% 133.05% 100.00% 100.00% 100.00% 100.00%
Div Payout % 38.17 % 65.35 % 50.68 % 55.92 % 37.98 % 41.40 % 36.16 % 3.66%
  QoQ % -41.59% 28.95% -9.37% 47.24% -8.26% 14.49% -
  Horiz. % 105.56% 180.72% 140.15% 154.65% 105.03% 114.49% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,103,247 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 -3.51%
  QoQ % 0.34% 0.73% 0.98% -0.98% -6.32% 0.11% -
  Horiz. % 94.77% 94.45% 93.77% 92.86% 93.78% 100.11% 100.00%
NOSH 1,112,829 1,115,000 1,112,864 1,113,999 1,113,013 1,110,915 1,115,249 -0.14%
  QoQ % -0.19% 0.19% -0.10% 0.09% 0.19% -0.39% -
  Horiz. % 99.78% 99.98% 99.79% 99.89% 99.80% 99.61% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.11 % 9.62 % 12.02 % 7.90 % 12.69 % 12.46 % 14.67 % 6.42%
  QoQ % 67.46% -19.97% 52.15% -37.75% 1.85% -15.06% -
  Horiz. % 109.82% 65.58% 81.94% 53.85% 86.50% 84.94% 100.00%
ROE 2.77 % 1.62 % 2.11 % 1.45 % 2.12 % 1.82 % 2.08 % 20.98%
  QoQ % 70.99% -23.22% 45.52% -31.60% 16.48% -12.50% -
  Horiz. % 133.17% 77.88% 101.44% 69.71% 101.92% 87.50% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.43 37.31 37.69 37.39 36.28 34.33 32.43 10.00%
  QoQ % 0.32% -1.01% 0.80% 3.06% 5.68% 5.86% -
  Horiz. % 115.42% 115.05% 116.22% 115.29% 111.87% 105.86% 100.00%
EPS 5.24 3.05 3.95 2.69 3.96 3.64 4.15 16.77%
  QoQ % 71.80% -22.78% 46.84% -32.07% 8.79% -12.29% -
  Horiz. % 126.27% 73.49% 95.18% 64.82% 95.42% 87.71% 100.00%
DPS 2.00 2.00 2.00 1.50 1.50 1.50 1.50 21.08%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8900 1.8800 1.8700 1.8500 1.8700 2.0000 1.9900 -3.37%
  QoQ % 0.53% 0.53% 1.08% -1.07% -6.50% 0.50% -
  Horiz. % 94.97% 94.47% 93.97% 92.96% 93.97% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.28 16.26 16.39 16.28 15.78 14.91 14.14 9.82%
  QoQ % 0.12% -0.79% 0.68% 3.17% 5.84% 5.45% -
  Horiz. % 115.13% 114.99% 115.91% 115.13% 111.60% 105.45% 100.00%
EPS 2.28 1.33 1.72 1.17 1.72 1.58 1.81 16.59%
  QoQ % 71.43% -22.67% 47.01% -31.98% 8.86% -12.71% -
  Horiz. % 125.97% 73.48% 95.03% 64.64% 95.03% 87.29% 100.00%
DPS 0.87 0.87 0.87 0.65 0.65 0.65 0.65 21.39%
  QoQ % 0.00% 0.00% 33.85% 0.00% 0.00% 0.00% -
  Horiz. % 133.85% 133.85% 133.85% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8221 0.8194 0.8135 0.8056 0.8136 0.8685 0.8675 -3.51%
  QoQ % 0.33% 0.73% 0.98% -0.98% -6.32% 0.12% -
  Horiz. % 94.77% 94.46% 93.78% 92.86% 93.79% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8450 0.9500 0.8300 0.8500 0.9500 0.8450 0.9050 -
P/RPS 2.26 2.55 2.20 2.27 2.62 2.46 2.79 -13.07%
  QoQ % -11.37% 15.91% -3.08% -13.36% 6.50% -11.83% -
  Horiz. % 81.00% 91.40% 78.85% 81.36% 93.91% 88.17% 100.00%
P/EPS 16.13 31.10 21.03 31.65 24.00 23.23 21.82 -18.20%
  QoQ % -48.14% 47.88% -33.55% 31.88% 3.31% 6.46% -
  Horiz. % 73.92% 142.53% 96.38% 145.05% 109.99% 106.46% 100.00%
EY 6.20 3.22 4.75 3.16 4.17 4.30 4.58 22.31%
  QoQ % 92.55% -32.21% 50.32% -24.22% -3.02% -6.11% -
  Horiz. % 135.37% 70.31% 103.71% 69.00% 91.05% 93.89% 100.00%
DY 2.37 2.11 2.41 1.76 1.58 1.78 1.66 26.71%
  QoQ % 12.32% -12.45% 36.93% 11.39% -11.24% 7.23% -
  Horiz. % 142.77% 127.11% 145.18% 106.02% 95.18% 107.23% 100.00%
P/NAPS 0.45 0.51 0.44 0.46 0.51 0.42 0.45 -
  QoQ % -11.76% 15.91% -4.35% -9.80% 21.43% -6.67% -
  Horiz. % 100.00% 113.33% 97.78% 102.22% 113.33% 93.33% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 07/11/14 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 -
Price 0.8300 0.9500 0.8200 0.8350 0.8500 0.8850 0.8700 -
P/RPS 2.22 2.55 2.18 2.23 2.34 2.58 2.68 -11.77%
  QoQ % -12.94% 16.97% -2.24% -4.70% -9.30% -3.73% -
  Horiz. % 82.84% 95.15% 81.34% 83.21% 87.31% 96.27% 100.00%
P/EPS 15.84 31.10 20.78 31.09 21.48 24.33 20.97 -17.02%
  QoQ % -49.07% 49.66% -33.16% 44.74% -11.71% 16.02% -
  Horiz. % 75.54% 148.31% 99.09% 148.26% 102.43% 116.02% 100.00%
EY 6.31 3.22 4.81 3.22 4.66 4.11 4.77 20.44%
  QoQ % 95.96% -33.06% 49.38% -30.90% 13.38% -13.84% -
  Horiz. % 132.29% 67.51% 100.84% 67.51% 97.69% 86.16% 100.00%
DY 2.41 2.11 2.44 1.80 1.76 1.69 1.72 25.14%
  QoQ % 14.22% -13.52% 35.56% 2.27% 4.14% -1.74% -
  Horiz. % 140.12% 122.67% 141.86% 104.65% 102.33% 98.26% 100.00%
P/NAPS 0.44 0.51 0.44 0.45 0.45 0.44 0.44 -
  QoQ % -13.73% 15.91% -2.22% 0.00% 2.27% 0.00% -
  Horiz. % 100.00% 115.91% 100.00% 102.27% 102.27% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
5. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers