Highlights

[BJASSET] YoY Cumulative Quarter 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 -     28.64%    YoY -     -23.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Revenue 309,539 312,932 258,008 251,180 273,054 0 220,124 6.82%
  YoY % -1.08% 21.29% 2.72% -8.01% 0.00% 0.00% -
  Horiz. % 140.62% 142.16% 117.21% 114.11% 124.05% 0.00% 100.00%
PBT 84,951 80,607 49,827 79,628 99,394 0 33,266 19.91%
  YoY % 5.39% 61.77% -37.43% -19.89% 0.00% 0.00% -
  Horiz. % 255.37% 242.31% 149.78% 239.37% 298.79% 0.00% 100.00%
Tax -7,717 -58,067 -7,149 -6,466 -5,288 0 -4,566 10.70%
  YoY % 86.71% -712.24% -10.56% -22.28% 0.00% 0.00% -
  Horiz. % 169.01% 1,271.73% 156.57% 141.61% 115.81% -0.00% 100.00%
NP 77,234 22,540 42,678 73,162 94,106 0 28,700 21.13%
  YoY % 242.65% -47.19% -41.67% -22.26% 0.00% 0.00% -
  Horiz. % 269.11% 78.54% 148.70% 254.92% 327.90% 0.00% 100.00%
NP to SH 66,604 20,993 37,341 68,970 89,974 0 24,785 21.10%
  YoY % 217.27% -43.78% -45.86% -23.34% 0.00% 0.00% -
  Horiz. % 268.73% 84.70% 150.66% 278.27% 363.02% 0.00% 100.00%
Tax Rate 9.08 % 72.04 % 14.35 % 8.12 % 5.32 % - % 13.73 % -7.69%
  YoY % -87.40% 402.02% 76.72% 52.63% 0.00% 0.00% -
  Horiz. % 66.13% 524.69% 104.52% 59.14% 38.75% 0.00% 100.00%
Total Cost 232,305 290,392 215,330 178,018 178,948 0 191,424 3.82%
  YoY % -20.00% 34.86% 20.96% -0.52% 0.00% 0.00% -
  Horiz. % 121.36% 151.70% 112.49% 93.00% 93.48% 0.00% 100.00%
Net Worth 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 - 1,267,035 10.44%
  YoY % 2.98% -6.42% 19.63% 12.13% 0.00% 0.00% -
  Horiz. % 167.02% 162.18% 173.31% 144.87% 129.19% 0.00% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Net Worth 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 - 1,267,035 10.44%
  YoY % 2.98% -6.42% 19.63% 12.13% 0.00% 0.00% -
  Horiz. % 167.02% 162.18% 173.31% 144.87% 129.19% 0.00% 100.00%
NOSH 1,113,779 1,110,740 1,114,656 1,112,419 1,113,539 1,111,434 1,111,434 0.04%
  YoY % 0.27% -0.35% 0.20% -0.10% 0.19% 0.00% -
  Horiz. % 100.21% 99.94% 100.29% 100.09% 100.19% 100.00% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
NP Margin 24.95 % 7.20 % 16.54 % 29.13 % 34.46 % - % 13.04 % 13.39%
  YoY % 246.53% -56.47% -43.22% -15.47% 0.00% 0.00% -
  Horiz. % 191.33% 55.21% 126.84% 223.39% 264.26% 0.00% 100.00%
ROE 3.15 % 1.02 % 1.70 % 3.76 % 5.50 % - % 1.96 % 9.62%
  YoY % 208.82% -40.00% -54.79% -31.64% 0.00% 0.00% -
  Horiz. % 160.71% 52.04% 86.73% 191.84% 280.61% 0.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
RPS 27.79 28.17 23.15 22.58 24.52 - 19.81 6.77%
  YoY % -1.35% 21.68% 2.52% -7.91% 0.00% 0.00% -
  Horiz. % 140.28% 142.20% 116.86% 113.98% 123.78% 0.00% 100.00%
EPS 5.98 1.89 3.35 6.20 8.08 0.00 2.23 21.05%
  YoY % 216.40% -43.58% -45.97% -23.27% 0.00% 0.00% -
  Horiz. % 268.16% 84.75% 150.22% 278.03% 362.33% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9000 1.8500 1.9700 1.6500 1.4700 - 1.1400 10.40%
  YoY % 2.70% -6.09% 19.39% 12.24% 0.00% 0.00% -
  Horiz. % 166.67% 162.28% 172.81% 144.74% 128.95% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
RPS 12.10 12.23 10.09 9.82 10.67 - 8.60 6.83%
  YoY % -1.06% 21.21% 2.75% -7.97% 0.00% 0.00% -
  Horiz. % 140.70% 142.21% 117.33% 114.19% 124.07% 0.00% 100.00%
EPS 2.60 0.82 1.46 2.70 3.52 0.00 0.97 21.04%
  YoY % 217.07% -43.84% -45.93% -23.30% 0.00% 0.00% -
  Horiz. % 268.04% 84.54% 150.52% 278.35% 362.89% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8272 0.8032 0.8583 0.7175 0.6398 - 0.4953 10.44%
  YoY % 2.99% -6.42% 19.62% 12.14% 0.00% 0.00% -
  Horiz. % 167.01% 162.16% 173.29% 144.86% 129.17% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 -
Price 0.8500 0.8500 0.8800 0.8800 0.8300 0.5400 0.4900 -
P/RPS 3.06 3.02 3.80 3.90 3.38 0.00 2.47 4.23%
  YoY % 1.32% -20.53% -2.56% 15.38% 0.00% 0.00% -
  Horiz. % 123.89% 122.27% 153.85% 157.89% 136.84% 0.00% 100.00%
P/EPS 14.21 44.97 26.27 14.19 10.27 0.00 21.97 -8.09%
  YoY % -68.40% 71.18% 85.13% 38.17% 0.00% 0.00% -
  Horiz. % 64.68% 204.69% 119.57% 64.59% 46.75% 0.00% 100.00%
EY 7.04 2.22 3.81 7.05 9.73 0.00 4.55 8.82%
  YoY % 217.12% -41.73% -45.96% -27.54% 0.00% 0.00% -
  Horiz. % 154.73% 48.79% 83.74% 154.95% 213.85% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.46 0.45 0.53 0.56 0.00 0.43 0.88%
  YoY % -2.17% 2.22% -15.09% -5.36% 0.00% 0.00% -
  Horiz. % 104.65% 106.98% 104.65% 123.26% 130.23% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Date 01/06/15 20/05/14 16/05/13 23/05/12 19/05/11 - 18/03/10 -
Price 0.8200 0.8350 0.8900 0.8200 1.1200 0.0000 0.4900 -
P/RPS 2.95 2.96 3.85 3.63 4.57 0.00 2.47 3.50%
  YoY % -0.34% -23.12% 6.06% -20.57% 0.00% 0.00% -
  Horiz. % 119.43% 119.84% 155.87% 146.96% 185.02% 0.00% 100.00%
P/EPS 13.71 44.18 26.57 13.23 13.86 0.00 21.97 -8.73%
  YoY % -68.97% 66.28% 100.83% -4.55% 0.00% 0.00% -
  Horiz. % 62.40% 201.09% 120.94% 60.22% 63.09% 0.00% 100.00%
EY 7.29 2.26 3.76 7.56 7.21 0.00 4.55 9.56%
  YoY % 222.57% -39.89% -50.26% 4.85% 0.00% 0.00% -
  Horiz. % 160.22% 49.67% 82.64% 166.15% 158.46% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.45 0.45 0.50 0.76 0.00 0.43 -
  YoY % -4.44% 0.00% -10.00% -34.21% 0.00% 0.00% -
  Horiz. % 100.00% 104.65% 104.65% 116.28% 176.74% 0.00% 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
 
 

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!
PARTNERS & BROKERS