[BJASSET] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock

[BJASSET] BERJAYA ASSETS BERHAD

Announcement Date

16-Sep-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

31-Jul-2003 [#1]

Profit Trend

QoQ- -53.17%

YoY- -49.66%

Quarter Report

BJASSET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Annualized Quarter Result
Revenue	156,660	160,720	155,344	152,212	191,444	201,170	223,712	-21.15%
YoY %	-2.53%	3.46%	2.06%	-20.49%	-4.83%	-10.08%	-	-
Horiz. %	70.03%	71.84%	69.44%	68.04%	85.58%	89.92%	100.00%	-
PBT	15,482	17,838	14,408	9,668	18,077	19,209	19,752	-15.00%
YoY %	-13.21%	23.81%	49.03%	-46.52%	-5.89%	-2.75%	-	-
Horiz. %	78.38%	90.31%	72.94%	48.95%	91.52%	97.25%	100.00%	-
Tax	-8,341	-8,944	-7,092	-4,688	-7,442	-7,360	-6,832	14.24%
YoY %	6.74%	-26.11%	-51.28%	37.01%	-1.11%	-7.73%	-	-
Horiz. %	122.09%	130.91%	103.81%	68.62%	108.93%	107.73%	100.00%	-
NP	7,141	8,894	7,316	4,980	10,635	11,849	12,920	-32.67%
YoY %	-19.71%	21.57%	46.91%	-53.17%	-10.25%	-8.29%	-	-
Horiz. %	55.27%	68.84%	56.63%	38.54%	82.31%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,141	8,894	7,316	4,980	10,635	11,849	12,920	-32.67%
YoY %	-19.71%	21.57%	46.91%	-53.17%	-10.25%	-8.29%	-	-
Horiz. %	55.27%	68.84%	56.63%	38.54%	82.31%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.88%	50.14%	49.22%	48.49%	41.17%	38.32%	34.59%	-
YoY %	7.46%	1.87%	1.51%	17.78%	7.44%	10.78%	-	-
Horiz. %	155.77%	144.96%	142.30%	140.19%	119.02%	110.78%	100.00%	-
Total Cost	149,519	151,825	148,028	147,232	180,809	189,321	210,792	-20.48%
YoY %	-1.52%	2.57%	0.54%	-18.57%	-4.50%	-10.19%	-	-
Horiz. %	70.93%	72.03%	70.22%	69.85%	85.78%	89.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,934	13,275	14,964	11,620	16,591	14,950	14,946	-0.05%
YoY %	12.50%	-11.29%	28.78%	-29.96%	10.98%	0.03%	-	-
Horiz. %	99.92%	88.82%	100.12%	77.75%	111.01%	100.03%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Dividend
Div	8,363	4,779	7,182	-	2,389	3,189	4,782	45.20%
YoY %	74.99%	-33.46%	0.00%	-	-25.09%	-33.31%	-	-
Horiz. %	174.88%	99.94%	150.19%	-	49.96%	66.69%	100.00%	-
Div Payout %	117.11%	53.73%	98.18%	-	22.46%	26.92%	37.02%	-
YoY %	117.96%	-45.27%	0.00%	-	-16.57%	-27.28%	-	-
Horiz. %	316.34%	145.14%	265.21%	-	60.67%	72.72%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Equity
Net Worth	14,934	13,275	14,964	11,620	16,591	14,950	14,946	-0.05%
YoY %	12.50%	-11.29%	28.78%	-29.96%	10.98%	0.03%	-	-
Horiz. %	99.92%	88.82%	100.12%	77.75%	111.01%	100.03%	100.00%	-
NOSH	165,934	165,945	166,272	166,000	165,912	166,112	166,066	-0.05%
YoY %	-0.01%	-0.20%	0.16%	0.05%	-0.12%	0.03%	-	-
Horiz. %	99.92%	99.93%	100.12%	99.96%	99.91%	100.03%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Ratio Analysis
NP Margin	4.56%	5.53%	4.71%	3.27%	5.56%	5.89%	5.78%	-
YoY %	-17.54%	17.41%	44.04%	-41.19%	-5.60%	1.90%	-	-
Horiz. %	78.89%	95.67%	81.49%	56.57%	96.19%	101.90%	100.00%	-
ROE	47.82%	67.00%	48.89%	42.86%	64.10%	79.26%	86.44%	-
YoY %	-28.63%	37.04%	14.07%	-33.14%	-19.13%	-8.31%	-	-
Horiz. %	55.32%	77.51%	56.56%	49.58%	74.16%	91.69%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Per Share
RPS	94.41	96.85	93.43	91.69	115.39	121.11	134.71	-21.11%
YoY %	-2.52%	3.66%	1.90%	-20.54%	-4.72%	-10.10%	-	-
Horiz. %	70.08%	71.90%	69.36%	68.06%	85.66%	89.90%	100.00%	-
EPS	4.30	5.36	4.40	3.00	6.41	7.13	7.78	-32.67%
YoY %	-19.78%	21.82%	46.67%	-53.20%	-10.10%	-8.35%	-	-
Horiz. %	55.27%	68.89%	56.56%	38.56%	82.39%	91.65%	100.00%	-
DPS	5.04	2.88	4.32	0.00	1.44	1.92	2.88	45.26%
YoY %	75.00%	-33.33%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	175.00%	100.00%	150.00%	0.00%	50.00%	66.67%	100.00%	-
NAPS	0.09	0.08	0.09	0.07	0.10	0.09	0.09	0.00%
YoY %	12.50%	-11.11%	28.57%	-30.00%	11.11%	0.00%	-	-
Horiz. %	100.00%	88.89%	100.00%	77.78%	111.11%	100.00%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 166,000
RPS	6.12	6.28	6.07	5.95	7.48	7.86	8.74	-21.16%
YoY %	-2.55%	3.46%	2.02%	-20.45%	-4.83%	-10.07%	-	-
Horiz. %	70.02%	71.85%	69.45%	68.08%	85.58%	89.93%	100.00%	-
EPS	0.28	0.35	0.29	0.19	0.42	0.46	0.51	-32.97%
YoY %	-20.00%	20.69%	52.63%	-54.76%	-8.70%	-9.80%	-	-
Horiz. %	54.90%	68.63%	56.86%	37.25%	82.35%	90.20%	100.00%	-
DPS	0.33	0.19	0.28	0.00	0.09	0.12	0.19	44.53%
YoY %	73.68%	-32.14%	0.00%	0.00%	-25.00%	-36.84%	-	-
Horiz. %	173.68%	100.00%	147.37%	0.00%	47.37%	63.16%	100.00%	-
NAPS	0.0058	0.0052	0.0058	0.0045	0.0065	0.0058	0.0058	0.00%
YoY %	11.54%	-10.34%	28.89%	-30.77%	12.07%	0.00%	-	-
Horiz. %	100.00%	89.66%	100.00%	77.59%	112.07%	100.00%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	31/10/02	-
Price	1.10	1.12	1.36	1.33	1.06	1.22	1.17	-
P/RPS	1.17	1.16	1.46	1.45	0.92	1.01	0.87	21.85%
YoY %	0.86%	-20.55%	0.69%	57.61%	-8.91%	16.09%	-	-
Horiz. %	134.48%	133.33%	167.82%	166.67%	105.75%	116.09%	100.00%	-
P/EPS	25.56	20.90	30.91	44.33	16.54	17.10	15.04	42.45%
YoY %	22.30%	-32.38%	-30.27%	168.02%	-3.27%	13.70%	-	-
Horiz. %	169.95%	138.96%	205.52%	294.75%	109.97%	113.70%	100.00%	-
EY	3.91	4.79	3.24	2.26	6.05	5.85	6.65	-29.83%
YoY %	-18.37%	47.84%	43.36%	-62.64%	3.42%	-12.03%	-	-
Horiz. %	58.80%	72.03%	48.72%	33.98%	90.98%	87.97%	100.00%	-
DY	4.58	2.57	3.18	0.00	1.36	1.57	2.46	51.39%
YoY %	78.21%	-19.18%	0.00%	0.00%	-13.38%	-36.18%	-	-
Horiz. %	186.18%	104.47%	129.27%	0.00%	55.28%	63.82%	100.00%	-
P/NAPS	12.22	14.00	15.11	19.00	10.60	13.56	13.00	-4.04%
YoY %	-12.71%	-7.35%	-20.47%	79.25%	-21.83%	4.31%	-	-
Horiz. %	94.00%	107.69%	116.23%	146.15%	81.54%	104.31%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	08/06/04	05/03/04	04/12/03	16/09/03	06/06/03	07/03/03	27/11/02	-
Price	1.16	1.10	1.24	1.23	1.18	1.08	1.22	-
P/RPS	1.23	1.14	1.33	1.34	1.02	0.89	0.91	22.27%
YoY %	7.89%	-14.29%	-0.75%	31.37%	14.61%	-2.20%	-	-
Horiz. %	135.16%	125.27%	146.15%	147.25%	112.09%	97.80%	100.00%	-
P/EPS	26.95	20.52	28.18	41.00	18.41	15.14	15.68	43.53%
YoY %	31.34%	-27.18%	-31.27%	122.71%	21.60%	-3.44%	-	-
Horiz. %	171.88%	130.87%	179.72%	261.48%	117.41%	96.56%	100.00%	-
EY	3.71	4.87	3.55	2.44	5.43	6.60	6.38	-30.35%
YoY %	-23.82%	37.18%	45.49%	-55.06%	-17.73%	3.45%	-	-
Horiz. %	58.15%	76.33%	55.64%	38.24%	85.11%	103.45%	100.00%	-
DY	4.34	2.62	3.48	0.00	1.22	1.78	2.36	50.15%
YoY %	65.65%	-24.71%	0.00%	0.00%	-31.46%	-24.58%	-	-
Horiz. %	183.90%	111.02%	147.46%	0.00%	51.69%	75.42%	100.00%	-
P/NAPS	12.89	13.75	13.78	17.57	11.80	12.00	13.56	-3.32%
YoY %	-6.25%	-0.22%	-21.57%	48.90%	-1.67%	-11.50%	-	-
Horiz. %	95.06%	101.40%	101.62%	129.57%	87.02%	88.50%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 09:00:00

ADX

Hourly

BUY

2024-07-05 09:00:00

EMA 5

30 Mins

BUY

2024-07-05 09:00:00

ADX

30 Mins

BUY

2024-07-05 09:00:00

EMA 5

10 Mins

BUY

2024-07-05 09:00:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.25

+0.02

69,350,500

HSI-HWE

0.13

+0.015

66,503,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

VELESTO

0.275

-0.005

50,736,900

SNS

0.925

+0.04

50,227,100

ORGABIO

0.475

+0.045

46,678,600

More active Stocks

NESTLE

122.30

+0.30

1,400

KLK

20.36

+0.28

114,400

KOBAY

2.43

+0.25

7,019,400

IJM-C76

0.74

+0.18

90,000

YBS

0.94

+0.155

22,901,200

SIMEPROP-C18

0.765

+0.135

10,000

CRESNDO

3.76

+0.13

763,200

MERCURY

1.00

+0.105

95,800

PPB

14.28

+0.10

47,000

PTRB

0.71

+0.085

17,702,900

More gainer Stocks

DLADY

35.40

-0.28

1,100

TOYOVEN

0.875

-0.185

9,359,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,083,400

SYNERGY

1.48

-0.10

1,905,200

MPI

39.60

-0.10

40,500

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More