Highlights

[BJASSET] YoY TTM 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 -     -6.10%    YoY -     -44.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 397,274 416,486 403,750 334,646 330,614 335,858 143,638 18.47%
  YoY % -4.61% 3.15% 20.65% 1.22% -1.56% 133.82% -
  Horiz. % 276.58% 289.96% 281.09% 232.98% 230.17% 233.82% 100.00%
PBT 76,323 133,933 75,673 184,059 359,148 347,210 10,528 39.10%
  YoY % -43.01% 76.99% -58.89% -48.75% 3.44% 3,197.97% -
  Horiz. % 724.95% 1,272.16% 718.78% 1,748.28% 3,411.36% 3,297.97% 100.00%
Tax -25,114 -66,838 -24,448 -19,548 -72,425 -72,663 -2,859 43.62%
  YoY % 62.43% -173.39% -25.07% 73.01% 0.33% -2,441.55% -
  Horiz. % 878.42% 2,337.81% 855.12% 683.74% 2,533.23% 2,541.55% 100.00%
NP 51,209 67,095 51,225 164,511 286,723 274,547 7,669 37.21%
  YoY % -23.68% 30.98% -68.86% -42.62% 4.43% 3,479.96% -
  Horiz. % 667.74% 874.89% 667.95% 2,145.14% 3,738.73% 3,579.96% 100.00%
NP to SH 38,381 58,314 44,052 157,604 282,919 269,601 5,268 39.21%
  YoY % -34.18% 32.38% -72.05% -44.29% 4.94% 5,017.71% -
  Horiz. % 728.57% 1,106.95% 836.22% 2,991.72% 5,370.52% 5,117.71% 100.00%
Tax Rate 32.90 % 49.90 % 32.31 % 10.62 % 20.17 % 20.93 % 27.16 % 3.25%
  YoY % -34.07% 54.44% 204.24% -47.35% -3.63% -22.94% -
  Horiz. % 121.13% 183.73% 118.96% 39.10% 74.26% 77.06% 100.00%
Total Cost 346,065 349,391 352,525 170,135 43,891 61,311 135,969 16.84%
  YoY % -0.95% -0.89% 107.20% 287.63% -28.41% -54.91% -
  Horiz. % 254.52% 256.96% 259.27% 125.13% 32.28% 45.09% 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 11,146 22,257 16,728 16,703 33,396 16,671 0 -
  YoY % -49.92% 33.05% 0.15% -49.98% 100.33% 0.00% -
  Horiz. % 66.86% 133.51% 100.35% 100.20% 200.33% 100.00% -
Div Payout % 29.04 % 38.17 % 37.98 % 10.60 % 11.80 % 6.18 % - % -
  YoY % -23.92% 0.50% 258.30% -10.17% 90.94% 0.00% -
  Horiz. % 469.90% 617.64% 614.56% 171.52% 190.94% 100.00% -
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 12.89 % 16.11 % 12.69 % 49.16 % 86.72 % 81.74 % 5.34 % 15.81%
  YoY % -19.99% 26.95% -74.19% -43.31% 6.09% 1,430.71% -
  Horiz. % 241.39% 301.69% 237.64% 920.60% 1,623.97% 1,530.71% 100.00%
ROE 1.68 % 2.77 % 2.12 % 8.17 % 15.48 % 16.80 % - % -
  YoY % -39.35% 30.66% -74.05% -47.22% -7.86% 0.00% -
  Horiz. % 10.00% 16.49% 12.62% 48.63% 92.14% 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 35.56 37.43 36.28 30.00 29.66 30.15 12.84 18.49%
  YoY % -5.00% 3.17% 20.93% 1.15% -1.63% 134.81% -
  Horiz. % 276.95% 291.51% 282.55% 233.64% 231.00% 234.81% 100.00%
EPS 3.44 5.24 3.96 14.13 25.38 24.20 0.47 39.32%
  YoY % -34.35% 32.32% -71.97% -44.33% 4.88% 5,048.94% -
  Horiz. % 731.91% 1,114.89% 842.55% 3,006.38% 5,400.00% 5,148.94% 100.00%
DPS 1.00 2.00 1.50 1.50 3.00 1.50 0.00 -
  YoY % -50.00% 33.33% 0.00% -50.00% 100.00% 0.00% -
  Horiz. % 66.67% 133.33% 100.00% 100.00% 200.00% 100.00% -
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 15.53 16.28 15.78 13.08 12.92 13.13 5.61 18.49%
  YoY % -4.61% 3.17% 20.64% 1.24% -1.60% 134.05% -
  Horiz. % 276.83% 290.20% 281.28% 233.16% 230.30% 234.05% 100.00%
EPS 1.50 2.28 1.72 6.16 11.06 10.54 0.21 38.75%
  YoY % -34.21% 32.56% -72.08% -44.30% 4.93% 4,919.05% -
  Horiz. % 714.29% 1,085.71% 819.05% 2,933.33% 5,266.67% 5,019.05% 100.00%
DPS 0.44 0.87 0.65 0.65 1.31 0.65 0.00 -
  YoY % -49.43% 33.85% 0.00% -50.38% 101.54% 0.00% -
  Horiz. % 67.69% 133.85% 100.00% 100.00% 201.54% 100.00% -
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 2.33 2.26 2.62 2.97 2.80 2.59 3.35 -5.87%
  YoY % 3.10% -13.74% -11.78% 6.07% 8.11% -22.69% -
  Horiz. % 69.55% 67.46% 78.21% 88.66% 83.58% 77.31% 100.00%
P/EPS 24.16 16.13 24.00 6.30 3.27 3.22 91.34 -19.87%
  YoY % 49.78% -32.79% 280.95% 92.66% 1.55% -96.47% -
  Horiz. % 26.45% 17.66% 26.28% 6.90% 3.58% 3.53% 100.00%
EY 4.14 6.20 4.17 15.87 30.58 31.02 1.09 24.90%
  YoY % -33.23% 48.68% -73.72% -48.10% -1.42% 2,745.87% -
  Horiz. % 379.82% 568.81% 382.57% 1,455.96% 2,805.50% 2,845.87% 100.00%
DY 1.20 2.37 1.58 1.69 3.61 1.92 0.00 -
  YoY % -49.37% 50.00% -6.51% -53.19% 88.02% 0.00% -
  Horiz. % 62.50% 123.44% 82.29% 88.02% 188.02% 100.00% -
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 2.25 2.22 2.34 2.80 2.93 2.65 0.00 -
  YoY % 1.35% -5.13% -16.43% -4.44% 10.57% 0.00% -
  Horiz. % 84.91% 83.77% 88.30% 105.66% 110.57% 100.00% -
P/EPS 23.29 15.84 21.48 5.95 3.43 3.31 0.00 -
  YoY % 47.03% -26.26% 261.01% 73.47% 3.63% 0.00% -
  Horiz. % 703.63% 478.55% 648.94% 179.76% 103.63% 100.00% -
EY 4.29 6.31 4.66 16.82 29.17 30.25 0.00 -
  YoY % -32.01% 35.41% -72.29% -42.34% -3.57% 0.00% -
  Horiz. % 14.18% 20.86% 15.40% 55.60% 96.43% 100.00% -
DY 1.25 2.41 1.76 1.79 3.45 1.87 0.00 -
  YoY % -48.13% 36.93% -1.68% -48.12% 84.49% 0.00% -
  Horiz. % 66.84% 128.88% 94.12% 95.72% 184.49% 100.00% -
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.
 


 

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