Highlights

[BJASSET] YoY Quarter Result on 2012-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 07-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -44.84%    YoY -     -44.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 96,213 106,122 105,651 83,281 84,918 93,405 0 -
  YoY % -9.34% 0.45% 26.86% -1.93% -9.09% 0.00% -
  Horiz. % 103.01% 113.61% 113.11% 89.16% 90.91% 100.00% -
PBT 6,966 48,417 25,017 17,219 25,596 31,074 0 -
  YoY % -85.61% 93.54% 45.29% -32.73% -17.63% 0.00% -
  Horiz. % 22.42% 155.81% 80.51% 55.41% 82.37% 100.00% -
Tax -2,943 -3,253 -6,924 -2,842 -1,557 -1,110 0 -
  YoY % 9.53% 53.02% -143.63% -82.53% -40.27% 0.00% -
  Horiz. % 265.14% 293.06% 623.78% 256.04% 140.27% 100.00% -
NP 4,023 45,164 18,093 14,377 24,039 29,964 0 -
  YoY % -91.09% 149.62% 25.85% -40.19% -19.77% 0.00% -
  Horiz. % 13.43% 150.73% 60.38% 47.98% 80.23% 100.00% -
NP to SH 2,011 40,507 16,250 12,605 22,851 28,187 0 -
  YoY % -95.04% 149.27% 28.92% -44.84% -18.93% 0.00% -
  Horiz. % 7.13% 143.71% 57.65% 44.72% 81.07% 100.00% -
Tax Rate 42.25 % 6.72 % 27.68 % 16.51 % 6.08 % 3.57 % - % -
  YoY % 528.72% -75.72% 67.66% 171.55% 70.31% 0.00% -
  Horiz. % 1,183.47% 188.24% 775.35% 462.46% 170.31% 100.00% -
Total Cost 92,190 60,958 87,558 68,904 60,879 63,441 0 -
  YoY % 51.24% -30.38% 27.07% 13.18% -4.04% 0.00% -
  Horiz. % 145.32% 96.09% 138.01% 108.61% 95.96% 100.00% -
Net Worth 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 - -
  YoY % 8.36% 1.05% 7.85% 5.56% 13.95% 0.00% -
  Horiz. % 142.06% 131.10% 129.73% 120.29% 113.95% 100.00% -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 - -
  YoY % 8.36% 1.05% 7.85% 5.56% 13.95% 0.00% -
  Horiz. % 142.06% 131.10% 129.73% 120.29% 113.95% 100.00% -
NOSH 1,117,222 1,112,829 1,113,013 1,115,486 1,114,682 1,114,110 1,119,032 -0.03%
  YoY % 0.39% -0.02% -0.22% 0.07% 0.05% -0.44% -
  Horiz. % 99.84% 99.45% 99.46% 99.68% 99.61% 99.56% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.18 % 42.56 % 17.13 % 17.26 % 28.31 % 32.08 % - % -
  YoY % -90.18% 148.45% -0.75% -39.03% -11.75% 0.00% -
  Horiz. % 13.03% 132.67% 53.40% 53.80% 88.25% 100.00% -
ROE 0.09 % 1.93 % 0.78 % 0.65 % 1.25 % 1.76 % - % -
  YoY % -95.34% 147.44% 20.00% -48.00% -28.98% 0.00% -
  Horiz. % 5.11% 109.66% 44.32% 36.93% 71.02% 100.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.61 9.54 9.49 7.47 7.62 8.38 - -
  YoY % -9.75% 0.53% 27.04% -1.97% -9.07% 0.00% -
  Horiz. % 102.74% 113.84% 113.25% 89.14% 90.93% 100.00% -
EPS 0.18 3.64 1.46 1.13 2.05 2.53 0.00 -
  YoY % -95.05% 149.32% 29.20% -44.88% -18.97% 0.00% -
  Horiz. % 7.11% 143.87% 57.71% 44.66% 81.03% 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 2.0400 1.8900 1.8700 1.7300 1.6400 1.4400 - -
  YoY % 7.94% 1.07% 8.09% 5.49% 13.89% 0.00% -
  Horiz. % 141.67% 131.25% 129.86% 120.14% 113.89% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.76 4.15 4.13 3.26 3.32 3.65 - -
  YoY % -9.40% 0.48% 26.69% -1.81% -9.04% 0.00% -
  Horiz. % 103.01% 113.70% 113.15% 89.32% 90.96% 100.00% -
EPS 0.08 1.58 0.64 0.49 0.89 1.10 0.00 -
  YoY % -94.94% 146.88% 30.61% -44.94% -19.09% 0.00% -
  Horiz. % 7.27% 143.64% 58.18% 44.55% 80.91% 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 0.8909 0.8221 0.8136 0.7543 0.7146 0.6271 - -
  YoY % 8.37% 1.04% 7.86% 5.56% 13.95% 0.00% -
  Horiz. % 142.07% 131.10% 129.74% 120.28% 113.95% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.8300 0.8450 0.9500 0.8900 0.8300 0.7800 0.4300 -
P/RPS 9.64 8.86 10.01 11.92 10.90 9.30 0.00 -
  YoY % 8.80% -11.49% -16.02% 9.36% 17.20% 0.00% -
  Horiz. % 103.66% 95.27% 107.63% 128.17% 117.20% 100.00% -
P/EPS 461.11 23.21 65.07 78.76 40.49 30.83 0.00 -
  YoY % 1,886.69% -64.33% -17.38% 94.52% 31.33% 0.00% -
  Horiz. % 1,495.65% 75.28% 211.06% 255.47% 131.33% 100.00% -
EY 0.22 4.31 1.54 1.27 2.47 3.24 0.00 -
  YoY % -94.90% 179.87% 21.26% -48.58% -23.77% 0.00% -
  Horiz. % 6.79% 133.02% 47.53% 39.20% 76.23% 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 0.41 0.45 0.51 0.51 0.51 0.54 0.00 -
  YoY % -8.89% -11.76% 0.00% 0.00% -5.56% 0.00% -
  Horiz. % 75.93% 83.33% 94.44% 94.44% 94.44% 100.00% -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 - -
Price 0.8000 0.8300 0.8500 0.8400 0.8700 0.8000 0.0000 -
P/RPS 9.29 8.70 8.95 11.25 11.42 9.54 0.00 -
  YoY % 6.78% -2.79% -20.44% -1.49% 19.71% 0.00% -
  Horiz. % 97.38% 91.19% 93.82% 117.92% 119.71% 100.00% -
P/EPS 444.44 22.80 58.22 74.34 42.44 31.62 0.00 -
  YoY % 1,849.30% -60.84% -21.68% 75.16% 34.22% 0.00% -
  Horiz. % 1,405.57% 72.11% 184.12% 235.10% 134.22% 100.00% -
EY 0.23 4.39 1.72 1.35 2.36 3.16 0.00 -
  YoY % -94.76% 155.23% 27.41% -42.80% -25.32% 0.00% -
  Horiz. % 7.28% 138.92% 54.43% 42.72% 74.68% 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 0.44 0.45 0.49 0.53 0.56 0.00 -
  YoY % -11.36% -2.22% -8.16% -7.55% -5.36% 0.00% -
  Horiz. % 69.64% 78.57% 80.36% 87.50% 94.64% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS