Highlights

[BJASSET] YoY TTM 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 -     -5.62%    YoY -     156.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Revenue 416,028 416,575 338,198 332,124 345,245 148,710 148,710 22.04%
  YoY % -0.13% 23.17% 1.83% -3.80% 132.16% 0.00% -
  Horiz. % 279.76% 280.13% 227.42% 223.34% 232.16% 100.00% 100.00%
PBT 126,099 103,525 169,860 346,190 119,187 28,607 28,607 33.27%
  YoY % 21.81% -39.05% -50.93% 190.46% 316.64% 0.00% -
  Horiz. % 440.80% 361.89% 593.77% 1,210.16% 416.64% 100.00% 100.00%
Tax -21,000 -70,611 -18,593 -74,005 -9,947 -3,064 -3,064 45.17%
  YoY % 70.26% -279.77% 74.88% -643.99% -224.64% 0.00% -
  Horiz. % 685.38% 2,304.54% 606.82% 2,415.31% 324.64% 100.00% 100.00%
NP 105,099 32,914 151,267 272,185 109,240 25,543 25,543 31.51%
  YoY % 219.31% -78.24% -44.42% 149.16% 327.67% 0.00% -
  Horiz. % 411.46% 128.86% 592.21% 1,065.60% 427.67% 100.00% 100.00%
NP to SH 89,529 29,915 144,133 267,012 104,200 22,986 22,986 30.12%
  YoY % 199.28% -79.24% -46.02% 156.25% 353.32% 0.00% -
  Horiz. % 389.49% 130.14% 627.05% 1,161.63% 453.32% 100.00% 100.00%
Tax Rate 16.65 % 68.21 % 10.95 % 21.38 % 8.35 % 10.71 % 10.71 % 8.92%
  YoY % -75.59% 522.92% -48.78% 156.05% -22.04% 0.00% -
  Horiz. % 155.46% 636.88% 102.24% 199.63% 77.96% 100.00% 100.00%
Total Cost 310,929 383,661 186,931 59,939 236,005 123,167 123,167 19.64%
  YoY % -18.96% 105.24% 211.87% -74.60% 91.61% 0.00% -
  Horiz. % 252.45% 311.50% 151.77% 48.66% 191.61% 100.00% 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 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 % 24.86 % 55.92 % 11.59 % 12.51 % 16.00 % - % - % -
  YoY % -55.54% 382.48% -7.35% -21.81% 0.00% 0.00% -
  Horiz. % 155.38% 349.50% 72.44% 78.19% 100.00% - -
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 25.26 % 7.90 % 44.73 % 81.95 % 31.64 % 17.18 % 17.18 % 7.75%
  YoY % 219.75% -82.34% -45.42% 159.01% 84.17% 0.00% -
  Horiz. % 147.03% 45.98% 260.36% 477.01% 184.17% 100.00% 100.00%
ROE 4.22 % 1.45 % 6.61 % 14.54 % 6.37 % - % 1.81 % 17.81%
  YoY % 191.03% -78.06% -54.54% 128.26% 0.00% 0.00% -
  Horiz. % 233.15% 80.11% 365.19% 803.31% 351.93% 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 37.30 37.39 30.53 29.85 31.03 13.33 13.33 22.05%
  YoY % -0.24% 22.47% 2.28% -3.80% 132.78% 0.00% -
  Horiz. % 279.82% 280.50% 229.03% 223.93% 232.78% 100.00% 100.00%
EPS 8.03 2.69 13.01 24.00 9.37 2.06 2.06 30.14%
  YoY % 198.51% -79.32% -45.79% 156.14% 354.85% 0.00% -
  Horiz. % 389.81% 130.58% 631.55% 1,165.05% 454.85% 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 1.9000 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 16.26 16.28 13.22 12.98 13.50 5.81 5.81 22.05%
  YoY % -0.12% 23.15% 1.85% -3.85% 132.36% 0.00% -
  Horiz. % 279.86% 280.21% 227.54% 223.41% 232.36% 100.00% 100.00%
EPS 3.50 1.17 5.63 10.44 4.07 0.90 0.90 30.08%
  YoY % 199.15% -79.22% -46.07% 156.51% 352.22% 0.00% -
  Horiz. % 388.89% 130.00% 625.56% 1,160.00% 452.22% 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 0.8284 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 2.28 2.27 2.88 2.95 2.67 4.05 3.67 -8.81%
  YoY % 0.44% -21.18% -2.37% 10.49% -34.07% 10.35% -
  Horiz. % 62.13% 61.85% 78.47% 80.38% 72.75% 110.35% 100.00%
P/EPS 10.59 31.65 6.76 3.67 8.86 26.20 23.77 -14.49%
  YoY % -66.54% 368.20% 84.20% -58.58% -66.18% 10.22% -
  Horiz. % 44.55% 133.15% 28.44% 15.44% 37.27% 110.22% 100.00%
EY 9.44 3.16 14.79 27.27 11.28 3.82 4.21 16.92%
  YoY % 198.73% -78.63% -45.76% 141.76% 195.29% -9.26% -
  Horiz. % 224.23% 75.06% 351.31% 647.74% 267.93% 90.74% 100.00%
DY 2.35 1.76 1.70 3.41 1.81 0.00 0.00 -
  YoY % 33.52% 3.53% -50.15% 88.40% 0.00% 0.00% -
  Horiz. % 129.83% 97.24% 93.92% 188.40% 100.00% - -
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 - - -
Price 0.8200 0.8350 0.8900 0.8200 1.1200 0.0000 0.0000 -
P/RPS 2.20 2.23 2.91 2.75 3.61 0.00 0.00 -
  YoY % -1.35% -23.37% 5.82% -23.82% 0.00% 0.00% -
  Horiz. % 60.94% 61.77% 80.61% 76.18% 100.00% - -
P/EPS 10.22 31.09 6.84 3.42 11.96 0.00 0.00 -
  YoY % -67.13% 354.53% 100.00% -71.40% 0.00% 0.00% -
  Horiz. % 85.45% 259.95% 57.19% 28.60% 100.00% - -
EY 9.79 3.22 14.62 29.27 8.36 0.00 0.00 -
  YoY % 204.04% -77.98% -50.05% 250.12% 0.00% 0.00% -
  Horiz. % 117.11% 38.52% 174.88% 350.12% 100.00% - -
DY 2.44 1.80 1.69 3.66 1.34 0.00 0.00 -
  YoY % 35.56% 6.51% -53.83% 173.13% 0.00% 0.00% -
  Horiz. % 182.09% 134.33% 126.12% 273.13% 100.00% - -
P/NAPS 0.43 0.45 0.45 0.50 0.76 0.00 0.00 -
  YoY % -4.44% 0.00% -10.00% -34.21% 0.00% 0.00% -
  Horiz. % 56.58% 59.21% 59.21% 65.79% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers