Highlights

[BJASSET] YoY Quarter Result on 2013-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     90.51%    YoY -     -25.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 91,828 95,512 97,332 100,738 81,009 76,096 90,993 0.15%
  YoY % -3.86% -1.87% -3.38% 24.35% 6.46% -16.37% -
  Horiz. % 100.92% 104.97% 106.97% 110.71% 89.03% 83.63% 100.00%
PBT -622 17,878 9,843 21,065 25,935 33,160 34,490 -
  YoY % -103.48% 81.63% -53.27% -18.78% -21.79% -3.86% -
  Horiz. % -1.80% 51.84% 28.54% 61.08% 75.20% 96.14% 100.00%
Tax -158,205 -2,565 -1,522 -2,363 -1,690 -1,337 -2,186 104.01%
  YoY % -6,067.84% -68.53% 35.59% -39.82% -26.40% 38.84% -
  Horiz. % 7,237.19% 117.34% 69.62% 108.10% 77.31% 61.16% 100.00%
NP -158,827 15,313 8,321 18,702 24,245 31,823 32,304 -
  YoY % -1,137.20% 84.03% -55.51% -22.86% -23.81% -1.49% -
  Horiz. % -491.66% 47.40% 25.76% 57.89% 75.05% 98.51% 100.00%
NP to SH -158,784 11,613 7,136 16,997 22,853 30,765 30,526 -
  YoY % -1,467.30% 62.74% -58.02% -25.62% -25.72% 0.78% -
  Horiz. % -520.16% 38.04% 23.38% 55.68% 74.86% 100.78% 100.00%
Tax Rate - % 14.35 % 15.46 % 11.22 % 6.52 % 4.03 % 6.34 % -
  YoY % 0.00% -7.18% 37.79% 72.09% 61.79% -36.44% -
  Horiz. % 0.00% 226.34% 243.85% 176.97% 102.84% 63.56% 100.00%
Total Cost 250,655 80,199 89,011 82,036 56,764 44,273 58,689 27.35%
  YoY % 212.54% -9.90% 8.50% 44.52% 28.21% -24.56% -
  Horiz. % 427.09% 136.65% 151.67% 139.78% 96.72% 75.44% 100.00%
Net Worth 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 4.08%
  YoY % -5.54% 2.28% -5.65% 15.21% 6.15% 14.05% -
  Horiz. % 127.12% 134.57% 131.58% 139.46% 121.05% 114.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 4.08%
  YoY % -5.54% 2.28% -5.65% 15.21% 6.15% 14.05% -
  Horiz. % 127.12% 134.57% 131.58% 139.46% 121.05% 114.05% 100.00%
NOSH 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 1,114,673 1,114,087 -0.02%
  YoY % -0.35% 0.15% 0.37% -0.35% 0.01% 0.05% -
  Horiz. % 99.88% 100.23% 100.08% 99.72% 100.06% 100.05% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -172.96 % 16.03 % 8.55 % 18.56 % 29.93 % 41.82 % 35.50 % -
  YoY % -1,178.98% 87.49% -53.93% -37.99% -28.43% 17.80% -
  Horiz. % -487.21% 45.15% 24.08% 52.28% 84.31% 117.80% 100.00%
ROE -7.84 % 0.54 % 0.34 % 0.77 % 1.18 % 1.69 % 1.92 % -
  YoY % -1,551.85% 58.82% -55.84% -34.75% -30.18% -11.98% -
  Horiz. % -408.33% 28.13% 17.71% 40.10% 61.46% 88.02% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.25 8.55 8.73 9.07 7.27 6.83 8.17 0.16%
  YoY % -3.51% -2.06% -3.75% 24.76% 6.44% -16.40% -
  Horiz. % 100.98% 104.65% 106.85% 111.02% 88.98% 83.60% 100.00%
EPS -14.27 1.04 0.64 1.53 2.05 2.76 2.74 -
  YoY % -1,472.12% 62.50% -58.17% -25.37% -25.72% 0.73% -
  Horiz. % -520.80% 37.96% 23.36% 55.84% 74.82% 100.73% 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 1.8200 1.9200 1.8800 2.0000 1.7300 1.6300 1.4300 4.10%
  YoY % -5.21% 2.13% -6.00% 15.61% 6.13% 13.99% -
  Horiz. % 127.27% 134.27% 131.47% 139.86% 120.98% 113.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.59 3.73 3.80 3.94 3.17 2.97 3.56 0.14%
  YoY % -3.75% -1.84% -3.55% 24.29% 6.73% -16.57% -
  Horiz. % 100.84% 104.78% 106.74% 110.67% 89.04% 83.43% 100.00%
EPS -6.21 0.45 0.28 0.66 0.89 1.20 1.19 -
  YoY % -1,480.00% 60.71% -57.58% -25.84% -25.83% 0.84% -
  Horiz. % -521.85% 37.82% 23.53% 55.46% 74.79% 100.84% 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 0.7916 0.8380 0.8194 0.8685 0.7539 0.7102 0.6227 4.08%
  YoY % -5.54% 2.27% -5.65% 15.20% 6.15% 14.05% -
  Horiz. % 127.12% 134.58% 131.59% 139.47% 121.07% 114.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7800 0.9200 0.9500 0.8450 0.9000 0.7800 0.6200 -
P/RPS 9.45 10.76 10.88 9.32 12.39 11.43 7.59 3.72%
  YoY % -12.17% -1.10% 16.74% -24.78% 8.40% 50.59% -
  Horiz. % 124.51% 141.77% 143.35% 122.79% 163.24% 150.59% 100.00%
P/EPS -5.47 88.46 148.44 55.23 43.90 28.26 22.63 -
  YoY % -106.18% -40.41% 168.77% 25.81% 55.34% 24.88% -
  Horiz. % -24.17% 390.90% 655.94% 244.06% 193.99% 124.88% 100.00%
EY -18.29 1.13 0.67 1.81 2.28 3.54 4.42 -
  YoY % -1,718.58% 68.66% -62.98% -20.61% -35.59% -19.91% -
  Horiz. % -413.80% 25.57% 15.16% 40.95% 51.58% 80.09% 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 0.48 0.51 0.42 0.52 0.48 0.43 -
  YoY % -10.42% -5.88% 21.43% -19.23% 8.33% 11.63% -
  Horiz. % 100.00% 111.63% 118.60% 97.67% 120.93% 111.63% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 22/11/11 15/11/10 -
Price 0.9150 0.8000 0.9500 0.8850 0.9000 0.8600 0.7700 -
P/RPS 11.09 9.35 10.88 9.76 12.39 12.60 9.43 2.74%
  YoY % 18.61% -14.06% 11.48% -21.23% -1.67% 33.62% -
  Horiz. % 117.60% 99.15% 115.38% 103.50% 131.39% 133.62% 100.00%
P/EPS -6.41 76.92 148.44 57.84 43.90 31.16 28.10 -
  YoY % -108.33% -48.18% 156.64% 31.75% 40.89% 10.89% -
  Horiz. % -22.81% 273.74% 528.26% 205.84% 156.23% 110.89% 100.00%
EY -15.60 1.30 0.67 1.73 2.28 3.21 3.56 -
  YoY % -1,300.00% 94.03% -61.27% -24.12% -28.97% -9.83% -
  Horiz. % -438.20% 36.52% 18.82% 48.60% 64.04% 90.17% 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 0.50 0.42 0.51 0.44 0.52 0.53 0.54 -1.27%
  YoY % 19.05% -17.65% 15.91% -15.38% -1.89% -1.85% -
  Horiz. % 92.59% 77.78% 94.44% 81.48% 96.30% 98.15% 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS