Highlights

[BJASSET] YoY TTM Result on 2011-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 15-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -1.85%    YoY -     4.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Revenue 416,486 403,750 334,646 330,614 335,858 143,638 143,638 22.86%
  YoY % 3.15% 20.65% 1.22% -1.56% 133.82% 0.00% -
  Horiz. % 289.96% 281.09% 232.98% 230.17% 233.82% 100.00% 100.00%
PBT 133,933 75,673 184,059 359,148 347,210 10,528 10,528 63.55%
  YoY % 76.99% -58.89% -48.75% 3.44% 3,197.97% 0.00% -
  Horiz. % 1,272.16% 718.78% 1,748.28% 3,411.36% 3,297.97% 100.00% 100.00%
Tax -66,838 -24,448 -19,548 -72,425 -72,663 -2,859 -2,859 83.98%
  YoY % -173.39% -25.07% 73.01% 0.33% -2,441.55% 0.00% -
  Horiz. % 2,337.81% 855.12% 683.74% 2,533.23% 2,541.55% 100.00% 100.00%
NP 67,095 51,225 164,511 286,723 274,547 7,669 7,669 52.12%
  YoY % 30.98% -68.86% -42.62% 4.43% 3,479.96% 0.00% -
  Horiz. % 874.89% 667.95% 2,145.14% 3,738.73% 3,579.96% 100.00% 100.00%
NP to SH 58,314 44,052 157,604 282,919 269,601 5,268 5,268 59.21%
  YoY % 32.38% -72.05% -44.29% 4.94% 5,017.71% 0.00% -
  Horiz. % 1,106.95% 836.22% 2,991.72% 5,370.52% 5,117.71% 100.00% 100.00%
Tax Rate 49.90 % 32.31 % 10.62 % 20.17 % 20.93 % 27.16 % 27.16 % 12.49%
  YoY % 54.44% 204.24% -47.35% -3.63% -22.94% 0.00% -
  Horiz. % 183.73% 118.96% 39.10% 74.26% 77.06% 100.00% 100.00%
Total Cost 349,391 352,525 170,135 43,891 61,311 135,969 135,969 20.03%
  YoY % -0.89% 107.20% 287.63% -28.41% -54.91% 0.00% -
  Horiz. % 256.96% 259.27% 125.13% 32.28% 45.09% 100.00% 100.00%
Net Worth 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 - 1,253,316 10.53%
  YoY % 1.05% 7.85% 5.56% 13.95% 0.00% 0.00% -
  Horiz. % 167.81% 166.07% 153.97% 145.86% 128.01% 0.00% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Div 22,257 16,728 16,703 33,396 16,671 0 0 -
  YoY % 33.05% 0.15% -49.98% 100.33% 0.00% 0.00% -
  Horiz. % 133.51% 100.35% 100.20% 200.33% 100.00% - -
Div Payout % 38.17 % 37.98 % 10.60 % 11.80 % 6.18 % - % - % -
  YoY % 0.50% 258.30% -10.17% 90.94% 0.00% 0.00% -
  Horiz. % 617.64% 614.56% 171.52% 190.94% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Net Worth 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 - 1,253,316 10.53%
  YoY % 1.05% 7.85% 5.56% 13.95% 0.00% 0.00% -
  Horiz. % 167.81% 166.07% 153.97% 145.86% 128.01% 0.00% 100.00%
NOSH 1,112,829 1,113,013 1,115,486 1,114,682 1,114,110 1,119,032 1,119,032 -0.11%
  YoY % -0.02% -0.22% 0.07% 0.05% -0.44% 0.00% -
  Horiz. % 99.45% 99.46% 99.68% 99.61% 99.56% 100.00% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
NP Margin 16.11 % 12.69 % 49.16 % 86.72 % 81.74 % 5.34 % 5.34 % 23.81%
  YoY % 26.95% -74.19% -43.31% 6.09% 1,430.71% 0.00% -
  Horiz. % 301.69% 237.64% 920.60% 1,623.97% 1,530.71% 100.00% 100.00%
ROE 2.77 % 2.12 % 8.17 % 15.48 % 16.80 % - % 0.42 % 44.03%
  YoY % 30.66% -74.05% -47.22% -7.86% 0.00% 0.00% -
  Horiz. % 659.52% 504.76% 1,945.24% 3,685.71% 4,000.00% 0.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
RPS 37.43 36.28 30.00 29.66 30.15 12.84 12.84 22.99%
  YoY % 3.17% 20.93% 1.15% -1.63% 134.81% 0.00% -
  Horiz. % 291.51% 282.55% 233.64% 231.00% 234.81% 100.00% 100.00%
EPS 5.24 3.96 14.13 25.38 24.20 0.47 0.47 59.43%
  YoY % 32.32% -71.97% -44.33% 4.88% 5,048.94% 0.00% -
  Horiz. % 1,114.89% 842.55% 3,006.38% 5,400.00% 5,148.94% 100.00% 100.00%
DPS 2.00 1.50 1.50 3.00 1.50 0.00 0.00 -
  YoY % 33.33% 0.00% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 200.00% 100.00% - -
NAPS 1.8900 1.8700 1.7300 1.6400 1.4400 - 1.1200 10.65%
  YoY % 1.07% 8.09% 5.49% 13.89% 0.00% 0.00% -
  Horiz. % 168.75% 166.96% 154.46% 146.43% 128.57% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
RPS 16.28 15.78 13.08 12.92 13.13 5.61 5.61 22.88%
  YoY % 3.17% 20.64% 1.24% -1.60% 134.05% 0.00% -
  Horiz. % 290.20% 281.28% 233.16% 230.30% 234.05% 100.00% 100.00%
EPS 2.28 1.72 6.16 11.06 10.54 0.21 0.21 58.61%
  YoY % 32.56% -72.08% -44.30% 4.93% 4,919.05% 0.00% -
  Horiz. % 1,085.71% 819.05% 2,933.33% 5,266.67% 5,019.05% 100.00% 100.00%
DPS 0.87 0.65 0.65 1.31 0.65 0.00 0.00 -
  YoY % 33.85% 0.00% -50.38% 101.54% 0.00% 0.00% -
  Horiz. % 133.85% 100.00% 100.00% 201.54% 100.00% - -
NAPS 0.8221 0.8136 0.7543 0.7146 0.6271 - 0.4899 10.53%
  YoY % 1.04% 7.86% 5.56% 13.95% 0.00% 0.00% -
  Horiz. % 167.81% 166.07% 153.97% 145.87% 128.01% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/10/09 -
Price 0.8450 0.9500 0.8900 0.8300 0.7800 0.4300 0.4600 -
P/RPS 2.26 2.62 2.97 2.80 2.59 3.35 3.58 -8.51%
  YoY % -13.74% -11.78% 6.07% 8.11% -22.69% -6.42% -
  Horiz. % 63.13% 73.18% 82.96% 78.21% 72.35% 93.58% 100.00%
P/EPS 16.13 24.00 6.30 3.27 3.22 91.34 97.71 -29.42%
  YoY % -32.79% 280.95% 92.66% 1.55% -96.47% -6.52% -
  Horiz. % 16.51% 24.56% 6.45% 3.35% 3.30% 93.48% 100.00%
EY 6.20 4.17 15.87 30.58 31.02 1.09 1.02 41.78%
  YoY % 48.68% -73.72% -48.10% -1.42% 2,745.87% 6.86% -
  Horiz. % 607.84% 408.82% 1,555.88% 2,998.04% 3,041.18% 106.86% 100.00%
DY 2.37 1.58 1.69 3.61 1.92 0.00 0.00 -
  YoY % 50.00% -6.51% -53.19% 88.02% 0.00% 0.00% -
  Horiz. % 123.44% 82.29% 88.02% 188.02% 100.00% - -
P/NAPS 0.45 0.51 0.51 0.51 0.54 0.00 0.41 1.82%
  YoY % -11.76% 0.00% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % 109.76% 124.39% 124.39% 124.39% 131.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/10/09 CAGR
Date 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 - - -
Price 0.8300 0.8500 0.8400 0.8700 0.8000 0.0000 0.0000 -
P/RPS 2.22 2.34 2.80 2.93 2.65 0.00 0.00 -
  YoY % -5.13% -16.43% -4.44% 10.57% 0.00% 0.00% -
  Horiz. % 83.77% 88.30% 105.66% 110.57% 100.00% - -
P/EPS 15.84 21.48 5.95 3.43 3.31 0.00 0.00 -
  YoY % -26.26% 261.01% 73.47% 3.63% 0.00% 0.00% -
  Horiz. % 478.55% 648.94% 179.76% 103.63% 100.00% - -
EY 6.31 4.66 16.82 29.17 30.25 0.00 0.00 -
  YoY % 35.41% -72.29% -42.34% -3.57% 0.00% 0.00% -
  Horiz. % 20.86% 15.40% 55.60% 96.43% 100.00% - -
DY 2.41 1.76 1.79 3.45 1.87 0.00 0.00 -
  YoY % 36.93% -1.68% -48.12% 84.49% 0.00% 0.00% -
  Horiz. % 128.88% 94.12% 95.72% 184.49% 100.00% - -
P/NAPS 0.44 0.45 0.49 0.53 0.56 0.00 0.00 -
  YoY % -2.22% -8.16% -7.55% -5.36% 0.00% 0.00% -
  Horiz. % 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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