[BJASSET] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 157.05%
YoY- -38.44%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 258,008 164,290 81,009 331,370 251,180 161,014 76,096 125.52%
PBT 49,827 43,154 25,935 201,309 79,628 58,756 33,160 31.15%
Tax -7,149 -4,532 -1,690 -18,085 -6,466 -2,894 -1,337 205.46%
NP 42,678 38,622 24,245 183,224 73,162 55,862 31,823 21.58%
-
NP to SH 37,341 35,458 22,853 177,290 68,970 53,616 30,765 13.77%
-
Tax Rate 14.35% 10.50% 6.52% 8.98% 8.12% 4.93% 4.03% -
Total Cost 215,330 125,668 56,764 148,146 178,018 105,152 44,273 186.78%
-
Net Worth 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 1,824,278 1,816,918 13.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 16,696 - - - -
Div Payout % - - - 9.42% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 1,824,278 1,816,918 13.44%
NOSH 1,114,656 1,111,536 1,114,780 1,113,085 1,112,419 1,112,365 1,114,673 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.54% 23.51% 29.93% 55.29% 29.13% 34.69% 41.82% -
ROE 1.70% 1.84% 1.18% 8.13% 3.76% 2.94% 1.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.15 14.78 7.27 29.77 22.58 14.47 6.83 125.47%
EPS 3.35 3.19 2.05 15.93 6.20 4.82 2.76 13.77%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.97 1.73 1.73 1.96 1.65 1.64 1.63 13.44%
Adjusted Per Share Value based on latest NOSH - 1,113,589
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.09 6.42 3.17 12.95 9.82 6.29 2.97 125.82%
EPS 1.46 1.39 0.89 6.93 2.70 2.10 1.20 13.95%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.8583 0.7517 0.7539 0.8528 0.7175 0.7131 0.7102 13.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.88 0.89 0.90 0.84 0.88 0.83 0.78 -
P/RPS 3.80 6.02 12.39 2.82 3.90 5.73 11.43 -51.97%
P/EPS 26.27 27.90 43.90 5.27 14.19 17.22 28.26 -4.74%
EY 3.81 3.58 2.28 18.96 7.05 5.81 3.54 5.01%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.52 0.43 0.53 0.51 0.48 -4.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 15/02/12 22/11/11 -
Price 0.89 0.84 0.90 0.94 0.82 0.87 0.86 -
P/RPS 3.85 5.68 12.39 3.16 3.63 6.01 12.60 -54.60%
P/EPS 26.57 26.33 43.90 5.90 13.23 18.05 31.16 -10.06%
EY 3.76 3.80 2.28 16.94 7.56 5.54 3.21 11.10%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.52 0.48 0.50 0.53 0.53 -10.32%

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
Post a Comment