Highlights

[BJASSET] YoY TTM Result on 2013-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -8.55%    YoY -     -46.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 388,960 416,028 416,575 338,198 332,124 345,245 148,710 17.36%
  YoY % -6.51% -0.13% 23.17% 1.83% -3.80% 132.16% -
  Horiz. % 261.56% 279.76% 280.13% 227.42% 223.34% 232.16% 100.00%
PBT 49,599 126,099 103,525 169,860 346,190 119,187 28,607 9.60%
  YoY % -60.67% 21.81% -39.05% -50.93% 190.46% 316.64% -
  Horiz. % 173.38% 440.80% 361.89% 593.77% 1,210.16% 416.64% 100.00%
Tax -24,018 -21,000 -70,611 -18,593 -74,005 -9,947 -3,064 40.90%
  YoY % -14.37% 70.26% -279.77% 74.88% -643.99% -224.64% -
  Horiz. % 783.88% 685.38% 2,304.54% 606.82% 2,415.31% 324.64% 100.00%
NP 25,581 105,099 32,914 151,267 272,185 109,240 25,543 0.02%
  YoY % -75.66% 219.31% -78.24% -44.42% 149.16% 327.67% -
  Horiz. % 100.15% 411.46% 128.86% 592.21% 1,065.60% 427.67% 100.00%
NP to SH 16,881 89,529 29,915 144,133 267,012 104,200 22,986 -5.01%
  YoY % -81.14% 199.28% -79.24% -46.02% 156.25% 353.32% -
  Horiz. % 73.44% 389.49% 130.14% 627.05% 1,161.63% 453.32% 100.00%
Tax Rate 48.42 % 16.65 % 68.21 % 10.95 % 21.38 % 8.35 % 10.71 % 28.56%
  YoY % 190.81% -75.59% 522.92% -48.78% 156.05% -22.04% -
  Horiz. % 452.10% 155.46% 636.88% 102.24% 199.63% 77.96% 100.00%
Total Cost 363,379 310,929 383,661 186,931 59,939 236,005 123,167 19.74%
  YoY % 16.87% -18.96% 105.24% 211.87% -74.60% 91.61% -
  Horiz. % 295.03% 252.45% 311.50% 151.77% 48.66% 191.61% 100.00%
Net Worth 2,240,943 2,119,170 2,060,899 2,182,064 1,835,804 1,635,361 - -
  YoY % 5.75% 2.83% -5.55% 18.86% 12.26% 0.00% -
  Horiz. % 137.03% 129.58% 126.02% 133.43% 112.26% 100.00% -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % 66.03 % 24.86 % 55.92 % 11.59 % 12.51 % 16.00 % - % -
  YoY % 165.61% -55.54% 382.48% -7.35% -21.81% 0.00% -
  Horiz. % 412.69% 155.38% 349.50% 72.44% 78.19% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,240,943 2,119,170 2,060,899 2,182,064 1,835,804 1,635,361 - -
  YoY % 5.75% 2.83% -5.55% 18.86% 12.26% 0.00% -
  Horiz. % 137.03% 129.58% 126.02% 133.43% 112.26% 100.00% -
NOSH 1,103,913 1,115,352 1,113,999 1,107,647 1,112,608 1,112,491 1,115,257 -0.17%
  YoY % -1.03% 0.12% 0.57% -0.45% 0.01% -0.25% -
  Horiz. % 98.98% 100.01% 99.89% 99.32% 99.76% 99.75% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.58 % 25.26 % 7.90 % 44.73 % 81.95 % 31.64 % 17.18 % -14.77%
  YoY % -73.95% 219.75% -82.34% -45.42% 159.01% 84.17% -
  Horiz. % 38.30% 147.03% 45.98% 260.36% 477.01% 184.17% 100.00%
ROE 0.75 % 4.22 % 1.45 % 6.61 % 14.54 % 6.37 % - % -
  YoY % -82.23% 191.03% -78.06% -54.54% 128.26% 0.00% -
  Horiz. % 11.77% 66.25% 22.76% 103.77% 228.26% 100.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.23 37.30 37.39 30.53 29.85 31.03 13.33 17.57%
  YoY % -5.55% -0.24% 22.47% 2.28% -3.80% 132.78% -
  Horiz. % 264.29% 279.82% 280.50% 229.03% 223.93% 232.78% 100.00%
EPS 1.53 8.03 2.69 13.01 24.00 9.37 2.06 -4.83%
  YoY % -80.95% 198.51% -79.32% -45.79% 156.14% 354.85% -
  Horiz. % 74.27% 389.81% 130.58% 631.55% 1,165.05% 454.85% 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 2.0300 1.9000 1.8500 1.9700 1.6500 1.4700 - -
  YoY % 6.84% 2.70% -6.09% 19.39% 12.24% 0.00% -
  Horiz. % 138.10% 129.25% 125.85% 134.01% 112.24% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.20 16.26 16.28 13.22 12.98 13.50 5.81 17.37%
  YoY % -6.52% -0.12% 23.15% 1.85% -3.85% 132.36% -
  Horiz. % 261.62% 279.86% 280.21% 227.54% 223.41% 232.36% 100.00%
EPS 0.66 3.50 1.17 5.63 10.44 4.07 0.90 -5.03%
  YoY % -81.14% 199.15% -79.22% -46.07% 156.51% 352.22% -
  Horiz. % 73.33% 388.89% 130.00% 625.56% 1,160.00% 452.22% 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 0.8760 0.8284 0.8056 0.8529 0.7176 0.6392 - -
  YoY % 5.75% 2.83% -5.55% 18.85% 12.27% 0.00% -
  Horiz. % 137.05% 129.60% 126.03% 133.43% 112.27% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8000 0.8500 0.8500 0.8800 0.8800 0.8300 0.5400 -
P/RPS 2.27 2.28 2.27 2.88 2.95 2.67 4.05 -9.19%
  YoY % -0.44% 0.44% -21.18% -2.37% 10.49% -34.07% -
  Horiz. % 56.05% 56.30% 56.05% 71.11% 72.84% 65.93% 100.00%
P/EPS 52.32 10.59 31.65 6.76 3.67 8.86 26.20 12.21%
  YoY % 394.05% -66.54% 368.20% 84.20% -58.58% -66.18% -
  Horiz. % 199.69% 40.42% 120.80% 25.80% 14.01% 33.82% 100.00%
EY 1.91 9.44 3.16 14.79 27.27 11.28 3.82 -10.90%
  YoY % -79.77% 198.73% -78.63% -45.76% 141.76% 195.29% -
  Horiz. % 50.00% 247.12% 82.72% 387.17% 713.87% 295.29% 100.00%
DY 1.25 2.35 1.76 1.70 3.41 1.81 0.00 -
  YoY % -46.81% 33.52% 3.53% -50.15% 88.40% 0.00% -
  Horiz. % 69.06% 129.83% 97.24% 93.92% 188.40% 100.00% -
P/NAPS 0.39 0.45 0.46 0.45 0.53 0.56 0.00 -
  YoY % -13.33% -2.17% 2.22% -15.09% -5.36% 0.00% -
  Horiz. % 69.64% 80.36% 82.14% 80.36% 94.64% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 01/06/15 20/05/14 16/05/13 23/05/12 19/05/11 - -
Price 0.7900 0.8200 0.8350 0.8900 0.8200 1.1200 0.0000 -
P/RPS 2.24 2.20 2.23 2.91 2.75 3.61 0.00 -
  YoY % 1.82% -1.35% -23.37% 5.82% -23.82% 0.00% -
  Horiz. % 62.05% 60.94% 61.77% 80.61% 76.18% 100.00% -
P/EPS 51.66 10.22 31.09 6.84 3.42 11.96 0.00 -
  YoY % 405.48% -67.13% 354.53% 100.00% -71.40% 0.00% -
  Horiz. % 431.94% 85.45% 259.95% 57.19% 28.60% 100.00% -
EY 1.94 9.79 3.22 14.62 29.27 8.36 0.00 -
  YoY % -80.18% 204.04% -77.98% -50.05% 250.12% 0.00% -
  Horiz. % 23.21% 117.11% 38.52% 174.88% 350.12% 100.00% -
DY 1.27 2.44 1.80 1.69 3.66 1.34 0.00 -
  YoY % -47.95% 35.56% 6.51% -53.83% 173.13% 0.00% -
  Horiz. % 94.78% 182.09% 134.33% 126.12% 273.13% 100.00% -
P/NAPS 0.39 0.43 0.45 0.45 0.50 0.76 0.00 -
  YoY % -9.30% -4.44% 0.00% -10.00% -34.21% 0.00% -
  Horiz. % 51.32% 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.
 


 

228  488  519  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.16+0.12 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.05-0.005 
 HSI-C7V 0.27+0.065 
 DSONIC-WA 0.495+0.11 
 MYEG 1.13-0.05 
Partners & Brokers