Highlights

[BJASSET] YoY Cumulative Quarter Result on 2013-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     5.31%    YoY -     -45.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 288,765 309,539 312,932 258,008 251,180 273,054 0 -
  YoY % -6.71% -1.08% 21.29% 2.72% -8.01% 0.00% -
  Horiz. % 105.75% 113.36% 114.60% 94.49% 91.99% 100.00% -
PBT 24,811 84,951 80,607 49,827 79,628 99,394 0 -
  YoY % -70.79% 5.39% 61.77% -37.43% -19.89% 0.00% -
  Horiz. % 24.96% 85.47% 81.10% 50.13% 80.11% 100.00% -
Tax -7,354 -7,717 -58,067 -7,149 -6,466 -5,288 0 -
  YoY % 4.70% 86.71% -712.24% -10.56% -22.28% 0.00% -
  Horiz. % 139.07% 145.93% 1,098.09% 135.19% 122.28% 100.00% -
NP 17,457 77,234 22,540 42,678 73,162 94,106 0 -
  YoY % -77.40% 242.65% -47.19% -41.67% -22.26% 0.00% -
  Horiz. % 18.55% 82.07% 23.95% 45.35% 77.74% 100.00% -
NP to SH 11,085 66,604 20,993 37,341 68,970 89,974 0 -
  YoY % -83.36% 217.27% -43.78% -45.86% -23.34% 0.00% -
  Horiz. % 12.32% 74.03% 23.33% 41.50% 76.66% 100.00% -
Tax Rate 29.64 % 9.08 % 72.04 % 14.35 % 8.12 % 5.32 % - % -
  YoY % 226.43% -87.40% 402.02% 76.72% 52.63% 0.00% -
  Horiz. % 557.14% 170.68% 1,354.14% 269.74% 152.63% 100.00% -
Total Cost 271,308 232,305 290,392 215,330 178,018 178,948 0 -
  YoY % 16.79% -20.00% 34.86% 20.96% -0.52% 0.00% -
  Horiz. % 151.61% 129.82% 162.28% 120.33% 99.48% 100.00% -
Net Worth 2,250,254 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 - -
  YoY % 6.34% 2.98% -6.42% 19.63% 12.13% 0.00% -
  Horiz. % 137.47% 129.28% 125.53% 134.15% 112.13% 100.00% -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,250,254 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 - -
  YoY % 6.34% 2.98% -6.42% 19.63% 12.13% 0.00% -
  Horiz. % 137.47% 129.28% 125.53% 134.15% 112.13% 100.00% -
NOSH 1,108,500 1,113,779 1,110,740 1,114,656 1,112,419 1,113,539 1,111,434 -0.04%
  YoY % -0.47% 0.27% -0.35% 0.20% -0.10% 0.19% -
  Horiz. % 99.74% 100.21% 99.94% 100.29% 100.09% 100.19% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.05 % 24.95 % 7.20 % 16.54 % 29.13 % 34.46 % - % -
  YoY % -75.75% 246.53% -56.47% -43.22% -15.47% 0.00% -
  Horiz. % 17.56% 72.40% 20.89% 48.00% 84.53% 100.00% -
ROE 0.49 % 3.15 % 1.02 % 1.70 % 3.76 % 5.50 % - % -
  YoY % -84.44% 208.82% -40.00% -54.79% -31.64% 0.00% -
  Horiz. % 8.91% 57.27% 18.55% 30.91% 68.36% 100.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.05 27.79 28.17 23.15 22.58 24.52 - -
  YoY % -6.26% -1.35% 21.68% 2.52% -7.91% 0.00% -
  Horiz. % 106.24% 113.34% 114.89% 94.41% 92.09% 100.00% -
EPS 1.00 5.98 1.89 3.35 6.20 8.08 0.00 -
  YoY % -83.28% 216.40% -43.58% -45.97% -23.27% 0.00% -
  Horiz. % 12.38% 74.01% 23.39% 41.46% 76.73% 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 2.0300 1.9000 1.8500 1.9700 1.6500 1.4700 - -
  YoY % 6.84% 2.70% -6.09% 19.39% 12.24% 0.00% -
  Horiz. % 138.10% 129.25% 125.85% 134.01% 112.24% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.29 12.10 12.23 10.09 9.82 10.67 - -
  YoY % -6.69% -1.06% 21.21% 2.75% -7.97% 0.00% -
  Horiz. % 105.81% 113.40% 114.62% 94.56% 92.03% 100.00% -
EPS 0.43 2.60 0.82 1.46 2.70 3.52 0.00 -
  YoY % -83.46% 217.07% -43.84% -45.93% -23.30% 0.00% -
  Horiz. % 12.22% 73.86% 23.30% 41.48% 76.70% 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 0.8796 0.8272 0.8032 0.8583 0.7175 0.6398 - -
  YoY % 6.33% 2.99% -6.42% 19.62% 12.14% 0.00% -
  Horiz. % 137.48% 129.29% 125.54% 134.15% 112.14% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8000 0.8500 0.8500 0.8800 0.8800 0.8300 0.5400 -
P/RPS 3.07 3.06 3.02 3.80 3.90 3.38 0.00 -
  YoY % 0.33% 1.32% -20.53% -2.56% 15.38% 0.00% -
  Horiz. % 90.83% 90.53% 89.35% 112.43% 115.38% 100.00% -
P/EPS 80.00 14.21 44.97 26.27 14.19 10.27 0.00 -
  YoY % 462.98% -68.40% 71.18% 85.13% 38.17% 0.00% -
  Horiz. % 778.97% 138.36% 437.88% 255.79% 138.17% 100.00% -
EY 1.25 7.04 2.22 3.81 7.05 9.73 0.00 -
  YoY % -82.24% 217.12% -41.73% -45.96% -27.54% 0.00% -
  Horiz. % 12.85% 72.35% 22.82% 39.16% 72.46% 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 0.39 0.45 0.46 0.45 0.53 0.56 0.00 -
  YoY % -13.33% -2.17% 2.22% -15.09% -5.36% 0.00% -
  Horiz. % 69.64% 80.36% 82.14% 80.36% 94.64% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 01/06/15 20/05/14 16/05/13 23/05/12 19/05/11 - -
Price 0.7900 0.8200 0.8350 0.8900 0.8200 1.1200 0.0000 -
P/RPS 3.03 2.95 2.96 3.85 3.63 4.57 0.00 -
  YoY % 2.71% -0.34% -23.12% 6.06% -20.57% 0.00% -
  Horiz. % 66.30% 64.55% 64.77% 84.25% 79.43% 100.00% -
P/EPS 79.00 13.71 44.18 26.57 13.23 13.86 0.00 -
  YoY % 476.22% -68.97% 66.28% 100.83% -4.55% 0.00% -
  Horiz. % 569.99% 98.92% 318.76% 191.70% 95.45% 100.00% -
EY 1.27 7.29 2.26 3.76 7.56 7.21 0.00 -
  YoY % -82.58% 222.57% -39.89% -50.26% 4.85% 0.00% -
  Horiz. % 17.61% 101.11% 31.35% 52.15% 104.85% 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 0.39 0.43 0.45 0.45 0.50 0.76 0.00 -
  YoY % -9.30% -4.44% 0.00% -10.00% -34.21% 0.00% -
  Horiz. % 51.32% 56.58% 59.21% 59.21% 65.79% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers