Highlights

[BJASSET] YoY 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 -     -32.81%    YoY -     -50.88%
Quarter Report


View:


Show?  YoY % Horiz. %

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 106,085 106,543 93,718 90,166 88,656 0 76,486 6.54%
  YoY % -0.43% 13.68% 3.94% 1.70% 0.00% 0.00% -
  Horiz. % 138.70% 139.30% 122.53% 117.89% 115.91% 0.00% 100.00%
PBT 26,691 34,525 6,673 20,872 33,830 0 22,738 3.15%
  YoY % -22.69% 417.38% -68.03% -38.30% 0.00% 0.00% -
  Horiz. % 117.38% 151.84% 29.35% 91.79% 148.78% 0.00% 100.00%
Tax -2,942 -48,780 -2,617 -3,572 -1,992 0 -1,707 11.12%
  YoY % 93.97% -1,763.97% 26.74% -79.32% 0.00% 0.00% -
  Horiz. % 172.35% 2,857.65% 153.31% 209.26% 116.70% -0.00% 100.00%
NP 23,749 -14,255 4,056 17,300 31,838 0 21,031 2.38%
  YoY % 266.60% -451.45% -76.55% -45.66% 0.00% 0.00% -
  Horiz. % 112.92% -67.78% 19.29% 82.26% 151.39% 0.00% 100.00%
NP to SH 18,961 -12,254 1,883 15,354 31,261 0 19,517 -0.56%
  YoY % 254.73% -750.77% -87.74% -50.88% 0.00% 0.00% -
  Horiz. % 97.15% -62.79% 9.65% 78.67% 160.17% 0.00% 100.00%
Tax Rate 11.02 % 141.29 % 39.22 % 17.11 % 5.89 % - % 7.51 % 7.71%
  YoY % -92.20% 260.25% 129.22% 190.49% 0.00% 0.00% -
  Horiz. % 146.74% 1,881.36% 522.24% 227.83% 78.43% 0.00% 100.00%
Total Cost 82,336 120,798 89,662 72,866 56,818 0 55,455 7.95%
  YoY % -31.84% 34.73% 23.05% 28.24% 0.00% 0.00% -
  Horiz. % 148.47% 217.83% 161.68% 131.40% 102.46% 0.00% 100.00%
Net Worth 2,119,170 2,060,899 2,182,064 1,835,804 1,635,361 - 1,271,393 10.40%
  YoY % 2.83% -5.55% 18.86% 12.26% 0.00% 0.00% -
  Horiz. % 166.68% 162.10% 171.63% 144.39% 128.63% 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 2,119,170 2,060,899 2,182,064 1,835,804 1,635,361 - 1,271,393 10.40%
  YoY % 2.83% -5.55% 18.86% 12.26% 0.00% 0.00% -
  Horiz. % 166.68% 162.10% 171.63% 144.39% 128.63% 0.00% 100.00%
NOSH 1,115,352 1,113,999 1,107,647 1,112,608 1,112,491 1,115,257 1,115,257 0.00%
  YoY % 0.12% 0.57% -0.45% 0.01% -0.25% 0.00% -
  Horiz. % 100.01% 99.89% 99.32% 99.76% 99.75% 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 22.39 % -13.38 % 4.33 % 19.19 % 35.91 % - % 27.50 % -3.90%
  YoY % 267.34% -409.01% -77.44% -46.56% 0.00% 0.00% -
  Horiz. % 81.42% -48.65% 15.75% 69.78% 130.58% 0.00% 100.00%
ROE 0.89 % -0.59 % 0.09 % 0.84 % 1.91 % - % 1.54 % -10.07%
  YoY % 250.85% -755.56% -89.29% -56.02% 0.00% 0.00% -
  Horiz. % 57.79% -38.31% 5.84% 54.55% 124.03% 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 9.51 9.56 8.46 8.10 7.97 - 6.86 6.53%
  YoY % -0.52% 13.00% 4.44% 1.63% 0.00% 0.00% -
  Horiz. % 138.63% 139.36% 123.32% 118.08% 116.18% 0.00% 100.00%
EPS 1.70 -1.10 0.17 1.38 2.81 0.00 1.75 -0.56%
  YoY % 254.55% -747.06% -87.68% -50.89% 0.00% 0.00% -
  Horiz. % 97.14% -62.86% 9.71% 78.86% 160.57% 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 4.15 4.16 3.66 3.52 3.47 - 2.99 6.55%
  YoY % -0.24% 13.66% 3.98% 1.44% 0.00% 0.00% -
  Horiz. % 138.80% 139.13% 122.41% 117.73% 116.05% 0.00% 100.00%
EPS 0.74 -0.48 0.07 0.60 1.22 0.00 0.76 -0.52%
  YoY % 254.17% -785.71% -88.33% -50.82% 0.00% 0.00% -
  Horiz. % 97.37% -63.16% 9.21% 78.95% 160.53% 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 0.8284 0.8056 0.8529 0.7176 0.6392 - 0.4970 10.40%
  YoY % 2.83% -5.55% 18.85% 12.27% 0.00% 0.00% -
  Horiz. % 166.68% 162.09% 171.61% 144.39% 128.61% 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 8.94 8.89 10.40 10.86 10.42 0.00 7.14 4.45%
  YoY % 0.56% -14.52% -4.24% 4.22% 0.00% 0.00% -
  Horiz. % 125.21% 124.51% 145.66% 152.10% 145.94% 0.00% 100.00%
P/EPS 50.00 -77.27 517.65 63.77 29.54 0.00 28.00 11.88%
  YoY % 164.71% -114.93% 711.75% 115.88% 0.00% 0.00% -
  Horiz. % 178.57% -275.96% 1,848.75% 227.75% 105.50% 0.00% 100.00%
EY 2.00 -1.29 0.19 1.57 3.39 0.00 3.57 -10.61%
  YoY % 255.04% -778.95% -87.90% -53.69% 0.00% 0.00% -
  Horiz. % 56.02% -36.13% 5.32% 43.98% 94.96% 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 8.62 8.73 10.52 10.12 14.05 0.00 7.14 3.71%
  YoY % -1.26% -17.02% 3.95% -27.97% 0.00% 0.00% -
  Horiz. % 120.73% 122.27% 147.34% 141.74% 196.78% 0.00% 100.00%
P/EPS 48.24 -75.91 523.53 59.42 39.86 0.00 28.00 11.11%
  YoY % 163.55% -114.50% 781.07% 49.07% 0.00% 0.00% -
  Horiz. % 172.29% -271.11% 1,869.75% 212.21% 142.36% 0.00% 100.00%
EY 2.07 -1.32 0.19 1.68 2.51 0.00 3.57 -10.02%
  YoY % 256.82% -794.74% -88.69% -33.07% 0.00% 0.00% -
  Horiz. % 57.98% -36.97% 5.32% 47.06% 70.31% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS