Highlights

[BJASSET] YoY TTM Result on 2012-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -4.50%    YoY -     -41.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 407,914 416,015 381,380 336,283 339,101 170,262 151,957 17.88%
  YoY % -1.95% 9.08% 13.41% -0.83% 99.16% 12.05% -
  Horiz. % 268.44% 273.77% 250.98% 221.30% 223.16% 112.05% 100.00%
PBT 117,774 110,533 67,875 192,436 364,626 296,343 25,691 28.87%
  YoY % 6.55% 62.85% -64.73% -47.22% 23.04% 1,053.49% -
  Horiz. % 458.43% 430.24% 264.20% 749.04% 1,419.28% 1,153.49% 100.00%
Tax -25,424 -70,509 -20,366 -18,263 -71,978 -66,894 -21,048 3.20%
  YoY % 63.94% -246.21% -11.52% 74.63% -7.60% -217.82% -
  Horiz. % 120.79% 334.99% 96.76% 86.77% 341.97% 317.82% 100.00%
NP 92,350 40,024 47,509 174,173 292,648 229,449 4,643 64.57%
  YoY % 130.74% -15.75% -72.72% -40.48% 27.54% 4,841.83% -
  Horiz. % 1,989.02% 862.03% 1,023.24% 3,751.30% 6,302.99% 4,941.83% 100.00%
NP to SH 76,877 34,057 40,407 167,850 288,255 227,188 452 135.29%
  YoY % 125.73% -15.72% -75.93% -41.77% 26.88% 50,162.83% -
  Horiz. % 17,008.19% 7,534.73% 8,939.60% 37,134.95% 63,773.23% 50,262.83% 100.00%
Tax Rate 21.59 % 63.79 % 30.01 % 9.49 % 19.74 % 22.57 % 81.93 % -19.92%
  YoY % -66.15% 112.56% 216.23% -51.93% -12.54% -72.45% -
  Horiz. % 26.35% 77.86% 36.63% 11.58% 24.09% 27.55% 100.00%
Total Cost 315,564 375,991 333,871 162,110 46,453 -59,187 147,314 13.53%
  YoY % -16.07% 12.62% 105.95% 248.98% 178.49% -140.18% -
  Horiz. % 214.21% 255.23% 226.64% 110.04% 31.53% -40.18% 100.00%
Net Worth 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 - -
  YoY % 2.28% -5.65% 15.21% 6.15% 14.05% 0.00% -
  Horiz. % 134.57% 131.58% 139.46% 121.05% 114.05% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 11,146 22,257 16,728 16,703 33,396 0 0 -
  YoY % -49.92% 33.05% 0.15% -49.98% 0.00% 0.00% -
  Horiz. % 33.38% 66.65% 50.09% 50.02% 100.00% - -
Div Payout % 14.50 % 65.35 % 41.40 % 9.95 % 11.59 % - % - % -
  YoY % -77.81% 57.85% 316.08% -14.15% 0.00% 0.00% -
  Horiz. % 125.11% 563.85% 357.20% 85.85% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 - -
  YoY % 2.28% -5.65% 15.21% 6.15% 14.05% 0.00% -
  Horiz. % 134.57% 131.58% 139.46% 121.05% 114.05% 100.00% -
NOSH 1,116,634 1,115,000 1,110,915 1,114,780 1,114,673 1,114,087 1,124,375 -0.12%
  YoY % 0.15% 0.37% -0.35% 0.01% 0.05% -0.91% -
  Horiz. % 99.31% 99.17% 98.80% 99.15% 99.14% 99.09% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.64 % 9.62 % 12.46 % 51.79 % 86.30 % 134.76 % 3.06 % 39.57%
  YoY % 135.34% -22.79% -75.94% -39.99% -35.96% 4,303.92% -
  Horiz. % 739.87% 314.38% 407.19% 1,692.48% 2,820.26% 4,403.92% 100.00%
ROE 3.59 % 1.62 % 1.82 % 8.70 % 15.87 % 14.26 % - % -
  YoY % 121.60% -10.99% -79.08% -45.18% 11.29% 0.00% -
  Horiz. % 25.18% 11.36% 12.76% 61.01% 111.29% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.53 37.31 34.33 30.17 30.42 15.28 13.51 18.02%
  YoY % -2.09% 8.68% 13.79% -0.82% 99.08% 13.10% -
  Horiz. % 270.39% 276.17% 254.11% 223.32% 225.17% 113.10% 100.00%
EPS 6.88 3.05 3.64 15.06 25.86 20.39 0.04 135.73%
  YoY % 125.57% -16.21% -75.83% -41.76% 26.83% 50,875.00% -
  Horiz. % 17,200.00% 7,625.00% 9,100.00% 37,650.00% 64,650.00% 50,975.00% 100.00%
DPS 1.00 2.00 1.50 1.50 3.00 0.00 0.00 -
  YoY % -50.00% 33.33% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 33.33% 66.67% 50.00% 50.00% 100.00% - -
NAPS 1.9200 1.8800 2.0000 1.7300 1.6300 1.4300 - -
  YoY % 2.13% -6.00% 15.61% 6.13% 13.99% 0.00% -
  Horiz. % 134.27% 131.47% 139.86% 120.98% 113.99% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.94 16.26 14.91 13.14 13.26 6.66 5.94 17.87%
  YoY % -1.97% 9.05% 13.47% -0.90% 99.10% 12.12% -
  Horiz. % 268.35% 273.74% 251.01% 221.21% 223.23% 112.12% 100.00%
EPS 3.01 1.33 1.58 6.56 11.27 8.88 0.02 130.55%
  YoY % 126.32% -15.82% -75.91% -41.79% 26.91% 44,300.00% -
  Horiz. % 15,050.00% 6,650.00% 7,900.00% 32,800.00% 56,350.01% 44,400.00% 100.00%
DPS 0.44 0.87 0.65 0.65 1.31 0.00 0.00 -
  YoY % -49.43% 33.85% 0.00% -50.38% 0.00% 0.00% -
  Horiz. % 33.59% 66.41% 49.62% 49.62% 100.00% - -
NAPS 0.8380 0.8194 0.8685 0.7539 0.7102 0.6227 - -
  YoY % 2.27% -5.65% 15.20% 6.15% 14.05% 0.00% -
  Horiz. % 134.58% 131.59% 139.47% 121.07% 114.05% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.9200 0.9500 0.8450 0.9000 0.7800 0.6200 0.4700 -
P/RPS 2.52 2.55 2.46 2.98 2.56 4.06 3.48 -5.24%
  YoY % -1.18% 3.66% -17.45% 16.41% -36.95% 16.67% -
  Horiz. % 72.41% 73.28% 70.69% 85.63% 73.56% 116.67% 100.00%
P/EPS 13.36 31.10 23.23 5.98 3.02 3.04 1,169.15 -52.52%
  YoY % -57.04% 33.88% 288.46% 98.01% -0.66% -99.74% -
  Horiz. % 1.14% 2.66% 1.99% 0.51% 0.26% 0.26% 100.00%
EY 7.48 3.22 4.30 16.73 33.15 32.89 0.09 108.83%
  YoY % 132.30% -25.12% -74.30% -49.53% 0.79% 36,444.44% -
  Horiz. % 8,311.11% 3,577.78% 4,777.78% 18,588.89% 36,833.34% 36,544.44% 100.00%
DY 1.09 2.11 1.78 1.67 3.85 0.00 0.00 -
  YoY % -48.34% 18.54% 6.59% -56.62% 0.00% 0.00% -
  Horiz. % 28.31% 54.81% 46.23% 43.38% 100.00% - -
P/NAPS 0.48 0.51 0.42 0.52 0.48 0.43 0.00 -
  YoY % -5.88% 21.43% -19.23% 8.33% 11.63% 0.00% -
  Horiz. % 111.63% 118.60% 97.67% 120.93% 111.63% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 07/11/14 13/11/13 22/11/12 22/11/11 - - -
Price 0.8000 0.9500 0.8850 0.9000 0.8600 0.0000 0.0000 -
P/RPS 2.19 2.55 2.58 2.98 2.83 0.00 0.00 -
  YoY % -14.12% -1.16% -13.42% 5.30% 0.00% 0.00% -
  Horiz. % 77.39% 90.11% 91.17% 105.30% 100.00% - -
P/EPS 11.62 31.10 24.33 5.98 3.33 0.00 0.00 -
  YoY % -62.64% 27.83% 306.86% 79.58% 0.00% 0.00% -
  Horiz. % 348.95% 933.93% 730.63% 179.58% 100.00% - -
EY 8.61 3.22 4.11 16.73 30.07 0.00 0.00 -
  YoY % 167.39% -21.65% -75.43% -44.36% 0.00% 0.00% -
  Horiz. % 28.63% 10.71% 13.67% 55.64% 100.00% - -
DY 1.25 2.11 1.69 1.67 3.49 0.00 0.00 -
  YoY % -40.76% 24.85% 1.20% -52.15% 0.00% 0.00% -
  Horiz. % 35.82% 60.46% 48.42% 47.85% 100.00% - -
P/NAPS 0.42 0.51 0.44 0.52 0.53 0.00 0.00 -
  YoY % -17.65% 15.91% -15.38% -1.89% 0.00% 0.00% -
  Horiz. % 79.25% 96.23% 83.02% 98.11% 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
 
 

183  584  609  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.875+0.165 
 FINTEC 0.08+0.005 
 LAMBO 0.030.00 
 KSTAR 0.26-0.06 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.18+0.22 
 DGB 0.11-0.015 
 DNEX-WD 0.04+0.005 

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