[BJASSET] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -87.11%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 361,651 258,008 164,290 81,009 331,370 251,180 161,014 71.59%
PBT 70,841 49,827 43,154 25,935 201,309 79,628 58,756 13.29%
Tax -17,954 -7,149 -4,532 -1,690 -18,085 -6,466 -2,894 238.00%
NP 52,887 42,678 38,622 24,245 183,224 73,162 55,862 -3.58%
-
NP to SH 45,819 37,341 35,458 22,853 177,290 68,970 53,616 -9.95%
-
Tax Rate 25.34% 14.35% 10.50% 6.52% 8.98% 8.12% 4.93% -
Total Cost 308,764 215,330 125,668 56,764 148,146 178,018 105,152 105.19%
-
Net Worth 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 1,824,278 13.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 22,241 - - - 16,696 - - -
Div Payout % 48.54% - - - 9.42% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 1,824,278 13.75%
NOSH 1,112,091 1,114,656 1,111,536 1,114,780 1,113,085 1,112,419 1,112,365 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.62% 16.54% 23.51% 29.93% 55.29% 29.13% 34.69% -
ROE 2.07% 1.70% 1.84% 1.18% 8.13% 3.76% 2.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.52 23.15 14.78 7.27 29.77 22.58 14.47 71.65%
EPS 4.12 3.35 3.19 2.05 15.93 6.20 4.82 -9.94%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.99 1.97 1.73 1.73 1.96 1.65 1.64 13.77%
Adjusted Per Share Value based on latest NOSH - 1,114,780
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.14 10.09 6.42 3.17 12.95 9.82 6.29 71.69%
EPS 1.79 1.46 1.39 0.89 6.93 2.70 2.10 -10.10%
DPS 0.87 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.8651 0.8583 0.7517 0.7539 0.8528 0.7175 0.7131 13.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.905 0.88 0.89 0.90 0.84 0.88 0.83 -
P/RPS 2.78 3.80 6.02 12.39 2.82 3.90 5.73 -38.28%
P/EPS 21.97 26.27 27.90 43.90 5.27 14.19 17.22 17.65%
EY 4.55 3.81 3.58 2.28 18.96 7.05 5.81 -15.05%
DY 2.21 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.45 0.45 0.51 0.52 0.43 0.53 0.51 -8.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 15/02/12 -
Price 0.87 0.89 0.84 0.90 0.94 0.82 0.87 -
P/RPS 2.68 3.85 5.68 12.39 3.16 3.63 6.01 -41.66%
P/EPS 21.12 26.57 26.33 43.90 5.90 13.23 18.05 11.05%
EY 4.74 3.76 3.80 2.28 16.94 7.56 5.54 -9.88%
DY 2.30 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.52 0.48 0.50 0.53 -11.67%

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