Highlights

[BJASSET] YoY TTM Result on 2013-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -67.90%    YoY -     -73.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 387,092 409,734 419,421 361,651 331,370 353,998 155,755 16.37%
  YoY % -5.53% -2.31% 15.97% 9.14% -6.39% 127.28% -
  Horiz. % 248.53% 263.06% 269.28% 232.19% 212.75% 227.28% 100.00%
PBT -28,194 109,739 121,755 72,745 199,661 365,956 284,591 -
  YoY % -125.69% -9.87% 67.37% -63.57% -45.44% 28.59% -
  Horiz. % -9.91% 38.56% 42.78% 25.56% 70.16% 128.59% 100.00%
Tax -19,139 -24,381 -71,350 -19,693 -17,910 -72,827 -66,415 -18.71%
  YoY % 21.50% 65.83% -262.31% -9.96% 75.41% -9.65% -
  Horiz. % 28.82% 36.71% 107.43% 29.65% 26.97% 109.65% 100.00%
NP -47,333 85,358 50,405 53,052 181,751 293,129 218,176 -
  YoY % -155.45% 69.34% -4.99% -70.81% -38.00% 34.35% -
  Horiz. % -21.69% 39.12% 23.10% 24.32% 83.30% 134.35% 100.00%
NP to SH -54,666 72,400 43,918 46,263 175,762 288,016 216,179 -
  YoY % -175.51% 64.85% -5.07% -73.68% -38.97% 33.23% -
  Horiz. % -25.29% 33.49% 20.32% 21.40% 81.30% 133.23% 100.00%
Tax Rate - % 22.22 % 58.60 % 27.07 % 8.97 % 19.90 % 23.34 % -
  YoY % 0.00% -62.08% 116.48% 201.78% -54.92% -14.74% -
  Horiz. % 0.00% 95.20% 251.07% 115.98% 38.43% 85.26% 100.00%
Total Cost 434,425 324,376 369,016 308,599 149,619 60,869 -62,421 -
  YoY % 33.93% -12.10% 19.58% 106.26% 145.80% 197.51% -
  Horiz. % -695.96% -519.66% -591.17% -494.38% -239.69% -97.51% 100.00%
Net Worth 2,191,700 2,117,769 2,081,055 2,219,347 1,113,589 1,836,814 1,478,170 6.78%
  YoY % 3.49% 1.76% -6.23% 99.30% -39.37% 24.26% -
  Horiz. % 148.27% 143.27% 140.79% 150.14% 75.34% 124.26% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 11,146 22,257 16,728 16,703 33,396 0 -
  YoY % 0.00% -49.92% 33.05% 0.15% -49.98% 0.00% -
  Horiz. % 0.00% 33.38% 66.65% 50.09% 50.02% 100.00% -
Div Payout % - % 15.40 % 50.68 % 36.16 % 9.50 % 11.60 % - % -
  YoY % 0.00% -69.61% 40.15% 280.63% -18.10% 0.00% -
  Horiz. % 0.00% 132.76% 436.90% 311.72% 81.90% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,191,700 2,117,769 2,081,055 2,219,347 1,113,589 1,836,814 1,478,170 6.78%
  YoY % 3.49% 1.76% -6.23% 99.30% -39.37% 24.26% -
  Horiz. % 148.27% 143.27% 140.79% 150.14% 75.34% 124.26% 100.00%
NOSH 1,112,538 1,114,615 1,112,864 1,115,249 1,113,589 1,113,220 1,111,406 0.02%
  YoY % -0.19% 0.16% -0.21% 0.15% 0.03% 0.16% -
  Horiz. % 100.10% 100.29% 100.13% 100.35% 100.20% 100.16% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -12.23 % 20.83 % 12.02 % 14.67 % 54.85 % 82.81 % 140.08 % -
  YoY % -158.71% 73.29% -18.06% -73.25% -33.76% -40.88% -
  Horiz. % -8.73% 14.87% 8.58% 10.47% 39.16% 59.12% 100.00%
ROE -2.49 % 3.42 % 2.11 % 2.08 % 15.78 % 15.68 % 14.62 % -
  YoY % -172.81% 62.09% 1.44% -86.82% 0.64% 7.25% -
  Horiz. % -17.03% 23.39% 14.43% 14.23% 107.93% 107.25% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.79 36.76 37.69 32.43 29.76 31.80 14.01 16.35%
  YoY % -5.36% -2.47% 16.22% 8.97% -6.42% 126.98% -
  Horiz. % 248.32% 262.38% 269.02% 231.48% 212.42% 226.98% 100.00%
EPS -4.91 6.50 3.95 4.15 15.78 25.87 19.45 -
  YoY % -175.54% 64.56% -4.82% -73.70% -39.00% 33.01% -
  Horiz. % -25.24% 33.42% 20.31% 21.34% 81.13% 133.01% 100.00%
DPS 0.00 1.00 2.00 1.50 1.50 3.00 0.00 -
  YoY % 0.00% -50.00% 33.33% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 33.33% 66.67% 50.00% 50.00% 100.00% -
NAPS 1.9700 1.9000 1.8700 1.9900 1.0000 1.6500 1.3300 6.76%
  YoY % 3.68% 1.60% -6.03% 99.00% -39.39% 24.06% -
  Horiz. % 148.12% 142.86% 140.60% 149.62% 75.19% 124.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.13 16.02 16.39 14.14 12.95 13.84 6.09 16.36%
  YoY % -5.56% -2.26% 15.91% 9.19% -6.43% 127.26% -
  Horiz. % 248.44% 263.05% 269.13% 232.18% 212.64% 227.26% 100.00%
EPS -2.14 2.83 1.72 1.81 6.87 11.26 8.45 -
  YoY % -175.62% 64.53% -4.97% -73.65% -38.99% 33.25% -
  Horiz. % -25.33% 33.49% 20.36% 21.42% 81.30% 133.25% 100.00%
DPS 0.00 0.44 0.87 0.65 0.65 1.31 0.00 -
  YoY % 0.00% -49.43% 33.85% 0.00% -50.38% 0.00% -
  Horiz. % 0.00% 33.59% 66.41% 49.62% 49.62% 100.00% -
NAPS 0.8567 0.8278 0.8135 0.8675 0.4353 0.7180 0.5778 6.78%
  YoY % 3.49% 1.76% -6.22% 99.29% -39.37% 24.26% -
  Horiz. % 148.27% 143.27% 140.79% 150.14% 75.34% 124.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.7800 0.8050 0.8300 0.9050 0.8400 1.0500 0.5000 -
P/RPS 2.24 2.19 2.20 2.79 2.82 3.30 3.57 -7.47%
  YoY % 2.28% -0.45% -21.15% -1.06% -14.55% -7.56% -
  Horiz. % 62.75% 61.34% 61.62% 78.15% 78.99% 92.44% 100.00%
P/EPS -15.87 12.39 21.03 21.82 5.32 4.06 2.57 -
  YoY % -228.09% -41.08% -3.62% 310.15% 31.03% 57.98% -
  Horiz. % -617.51% 482.10% 818.29% 849.03% 207.00% 157.98% 100.00%
EY -6.30 8.07 4.75 4.58 18.79 24.64 38.90 -
  YoY % -178.07% 69.89% 3.71% -75.63% -23.74% -36.66% -
  Horiz. % -16.20% 20.75% 12.21% 11.77% 48.30% 63.34% 100.00%
DY 0.00 1.24 2.41 1.66 1.79 2.86 0.00 -
  YoY % 0.00% -48.55% 45.18% -7.26% -37.41% 0.00% -
  Horiz. % 0.00% 43.36% 84.27% 58.04% 62.59% 100.00% -
P/NAPS 0.40 0.42 0.44 0.45 0.84 0.64 0.38 0.86%
  YoY % -4.76% -4.55% -2.22% -46.43% 31.25% 68.42% -
  Horiz. % 105.26% 110.53% 115.79% 118.42% 221.05% 168.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 18/08/15 13/08/14 16/08/13 28/08/12 09/08/11 - -
Price 0.7900 0.8300 0.8200 0.8700 0.9400 0.8100 0.0000 -
P/RPS 2.27 2.26 2.18 2.68 3.16 2.55 0.00 -
  YoY % 0.44% 3.67% -18.66% -15.19% 23.92% 0.00% -
  Horiz. % 89.02% 88.63% 85.49% 105.10% 123.92% 100.00% -
P/EPS -16.08 12.78 20.78 20.97 5.96 3.13 0.00 -
  YoY % -225.82% -38.50% -0.91% 251.85% 90.42% 0.00% -
  Horiz. % -513.74% 408.31% 663.90% 669.97% 190.42% 100.00% -
EY -6.22 7.83 4.81 4.77 16.79 31.94 0.00 -
  YoY % -179.44% 62.79% 0.84% -71.59% -47.43% 0.00% -
  Horiz. % -19.47% 24.51% 15.06% 14.93% 52.57% 100.00% -
DY 0.00 1.20 2.44 1.72 1.60 3.70 0.00 -
  YoY % 0.00% -50.82% 41.86% 7.50% -56.76% 0.00% -
  Horiz. % 0.00% 32.43% 65.95% 46.49% 43.24% 100.00% -
P/NAPS 0.40 0.44 0.44 0.44 0.94 0.49 0.00 -
  YoY % -9.09% 0.00% 0.00% -53.19% 91.84% 0.00% -
  Horiz. % 81.63% 89.80% 89.80% 89.80% 191.84% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers