[BJASSET] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 5.31%
YoY- -45.86%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 206,389 100,738 361,651 258,008 164,290 81,009 331,370 -27.00%
PBT 46,082 21,065 70,841 49,827 43,154 25,935 201,309 -62.47%
Tax -9,287 -2,363 -17,954 -7,149 -4,532 -1,690 -18,085 -35.79%
NP 36,795 18,702 52,887 42,678 38,622 24,245 183,224 -65.60%
-
NP to SH 33,247 16,997 45,819 37,341 35,458 22,853 177,290 -67.13%
-
Tax Rate 20.15% 11.22% 25.34% 14.35% 10.50% 6.52% 8.98% -
Total Cost 169,594 82,036 308,764 215,330 125,668 56,764 148,146 9.40%
-
Net Worth 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 -3.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 22,241 - - - 16,696 -
Div Payout % - - 48.54% - - - 9.42% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 -3.14%
NOSH 1,111,939 1,110,915 1,112,091 1,114,656 1,111,536 1,114,780 1,113,085 -0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.83% 18.56% 14.62% 16.54% 23.51% 29.93% 55.29% -
ROE 1.60% 0.77% 2.07% 1.70% 1.84% 1.18% 8.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.56 9.07 32.52 23.15 14.78 7.27 29.77 -26.95%
EPS 2.99 1.53 4.12 3.35 3.19 2.05 15.93 -67.11%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.87 2.00 1.99 1.97 1.73 1.73 1.96 -3.07%
Adjusted Per Share Value based on latest NOSH - 1,107,647
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.07 3.94 14.14 10.09 6.42 3.17 12.95 -26.97%
EPS 1.30 0.66 1.79 1.46 1.39 0.89 6.93 -67.13%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.65 -
NAPS 0.8128 0.8685 0.8651 0.8583 0.7517 0.7539 0.8528 -3.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.845 0.905 0.88 0.89 0.90 0.84 -
P/RPS 5.12 9.32 2.78 3.80 6.02 12.39 2.82 48.66%
P/EPS 31.77 55.23 21.97 26.27 27.90 43.90 5.27 230.15%
EY 3.15 1.81 4.55 3.81 3.58 2.28 18.96 -69.67%
DY 0.00 0.00 2.21 0.00 0.00 0.00 1.79 -
P/NAPS 0.51 0.42 0.45 0.45 0.51 0.52 0.43 12.01%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 -
Price 0.85 0.885 0.87 0.89 0.84 0.90 0.94 -
P/RPS 4.58 9.76 2.68 3.85 5.68 12.39 3.16 27.98%
P/EPS 28.43 57.84 21.12 26.57 26.33 43.90 5.90 184.47%
EY 3.52 1.73 4.74 3.76 3.80 2.28 16.94 -64.81%
DY 0.00 0.00 2.30 0.00 0.00 0.00 1.60 -
P/NAPS 0.45 0.44 0.44 0.45 0.49 0.52 0.48 -4.20%

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