[BJASSET] QoQ TTM Result on 31-Oct-2003 [#2]

Stock

[BJASSET] BERJAYA ASSETS BERHAD

Announcement Date

04-Dec-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

31-Oct-2003 [#2]

Profit Trend

QoQ- -16.73%

YoY- -0.76%

Quarter Report

BJASSET's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
TTM Result
Revenue	157,169	156,660	171,576	164,005	170,466	191,444	170,930	-5.44%
YoY %	0.32%	-8.69%	4.62%	-3.79%	-10.96%	12.00%	-	-
Horiz. %	91.95%	91.65%	100.38%	95.95%	99.73%	112.00%	100.00%	-
PBT	17,176	15,475	17,049	15,405	15,206	18,077	14,449	12.22%
YoY %	10.99%	-9.23%	10.67%	1.31%	-15.88%	25.11%	-	-
Horiz. %	118.87%	107.10%	117.99%	106.62%	105.24%	125.11%	100.00%	-
Tax	-9,337	-8,373	-8,630	-7,572	-5,799	-7,442	-5,624	40.25%
YoY %	-11.51%	2.98%	-13.97%	-30.57%	22.08%	-32.33%	-	-
Horiz. %	166.02%	148.88%	153.45%	134.64%	103.11%	132.33%	100.00%	-
NP	7,839	7,102	8,419	7,833	9,407	10,635	8,825	-7.60%
YoY %	10.38%	-15.64%	7.48%	-16.73%	-11.55%	20.51%	-	-
Horiz. %	88.83%	80.48%	95.40%	88.76%	106.59%	120.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,839	7,102	8,419	7,833	9,407	10,635	8,825	-7.60%
YoY %	10.38%	-15.64%	7.48%	-16.73%	-11.55%	20.51%	-	-
Horiz. %	88.83%	80.48%	95.40%	88.76%	106.59%	120.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.36%	54.11%	50.62%	49.15%	38.14%	41.17%	38.92%	-
YoY %	0.46%	6.89%	2.99%	28.87%	-7.36%	5.78%	-	-
Horiz. %	139.67%	139.03%	130.06%	126.28%	98.00%	105.78%	100.00%	-
Total Cost	149,330	149,558	163,157	156,172	161,059	180,809	162,105	-5.33%
YoY %	-0.15%	-8.33%	4.47%	-3.03%	-10.92%	11.54%	-	-
Horiz. %	92.12%	92.26%	100.65%	96.34%	99.35%	111.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,658	14,919	13,243	14,977	11,620	16,647	14,960	-15.33%
YoY %	-21.86%	12.66%	-11.58%	28.89%	-30.20%	11.28%	-	-
Horiz. %	77.93%	99.73%	88.52%	100.11%	77.67%	111.28%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Dividend
Div	8,368	8,368	3,594	3,594	2,392	2,392	3,632	74.53%
YoY %	0.00%	132.83%	0.00%	50.25%	0.00%	-34.14%	-	-
Horiz. %	230.40%	230.40%	98.95%	98.95%	65.86%	65.86%	100.00%	-
Div Payout %	106.76%	117.84%	42.70%	45.89%	25.43%	22.49%	41.16%	-
YoY %	-9.40%	175.97%	-6.95%	80.46%	13.07%	-45.36%	-	-
Horiz. %	259.38%	286.30%	103.74%	111.49%	61.78%	54.64%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Equity
Net Worth	11,658	14,919	13,243	14,977	11,620	16,647	14,960	-15.33%
YoY %	-21.86%	12.66%	-11.58%	28.89%	-30.20%	11.28%	-	-
Horiz. %	77.93%	99.73%	88.52%	100.11%	77.67%	111.28%	100.00%	-
NOSH	166,554	165,769	165,549	166,413	166,000	166,476	166,232	0.12%
YoY %	0.47%	0.13%	-0.52%	0.25%	-0.29%	0.15%	-	-
Horiz. %	100.19%	99.72%	99.59%	100.11%	99.86%	100.15%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Ratio Analysis
NP Margin	4.99%	4.53%	4.91%	4.78%	5.52%	5.56%	5.16%	-
YoY %	10.15%	-7.74%	2.72%	-13.41%	-0.72%	7.75%	-	-
Horiz. %	96.71%	87.79%	95.16%	92.64%	106.98%	107.75%	100.00%	-
ROE	67.24%	47.60%	63.57%	52.30%	80.96%	63.88%	58.99%	-
YoY %	41.26%	-25.12%	21.55%	-35.40%	26.74%	8.29%	-	-
Horiz. %	113.99%	80.69%	107.76%	88.66%	137.24%	108.29%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Per Share
RPS	94.36	94.50	103.64	98.55	102.69	115.00	102.83	-5.57%
YoY %	-0.15%	-8.82%	5.16%	-4.03%	-10.70%	11.84%	-	-
Horiz. %	91.76%	91.90%	100.79%	95.84%	99.86%	111.84%	100.00%	-
EPS	4.71	4.28	5.09	4.71	5.67	6.39	5.31	-7.68%
YoY %	10.05%	-15.91%	8.07%	-16.93%	-11.27%	20.34%	-	-
Horiz. %	88.70%	80.60%	95.86%	88.70%	106.78%	120.34%	100.00%	-
DPS	5.04	5.04	2.16	2.16	1.44	1.44	2.19	74.39%
YoY %	0.00%	133.33%	0.00%	50.00%	0.00%	-34.25%	-	-
Horiz. %	230.14%	230.14%	98.63%	98.63%	65.75%	65.75%	100.00%	-
NAPS	0.07	0.09	0.08	0.09	0.07	0.10	0.09	-15.43%
YoY %	-22.22%	12.50%	-11.11%	28.57%	-30.00%	11.11%	-	-
Horiz. %	77.78%	100.00%	88.89%	100.00%	77.78%	111.11%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 166,413
RPS	6.14	6.12	6.71	6.41	6.66	7.48	6.68	-5.46%
YoY %	0.33%	-8.79%	4.68%	-3.75%	-10.96%	11.98%	-	-
Horiz. %	91.92%	91.62%	100.45%	95.96%	99.70%	111.98%	100.00%	-
EPS	0.31	0.28	0.33	0.31	0.37	0.42	0.34	-5.97%
YoY %	10.71%	-15.15%	6.45%	-16.22%	-11.90%	23.53%	-	-
Horiz. %	91.18%	82.35%	97.06%	91.18%	108.82%	123.53%	100.00%	-
DPS	0.33	0.33	0.14	0.14	0.09	0.09	0.14	77.20%
YoY %	0.00%	135.71%	0.00%	55.56%	0.00%	-35.71%	-	-
Horiz. %	235.71%	235.71%	100.00%	100.00%	64.29%	64.29%	100.00%	-
NAPS	0.0046	0.0058	0.0052	0.0059	0.0045	0.0065	0.0058	-14.33%
YoY %	-20.69%	11.54%	-11.86%	31.11%	-30.77%	12.07%	-	-
Horiz. %	79.31%	100.00%	89.66%	101.72%	77.59%	112.07%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/04	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	-
Price	1.17	1.10	1.12	1.36	1.33	1.06	1.22	-
P/RPS	1.24	1.16	1.08	1.38	1.30	0.92	1.19	2.78%
YoY %	6.90%	7.41%	-21.74%	6.15%	41.30%	-22.69%	-	-
Horiz. %	104.20%	97.48%	90.76%	115.97%	109.24%	77.31%	100.00%	-
P/EPS	24.86	25.68	22.02	28.89	23.47	16.59	22.98	5.38%
YoY %	-3.19%	16.62%	-23.78%	23.09%	41.47%	-27.81%	-	-
Horiz. %	108.18%	111.75%	95.82%	125.72%	102.13%	72.19%	100.00%	-
EY	4.02	3.89	4.54	3.46	4.26	6.03	4.35	-5.12%
YoY %	3.34%	-14.32%	31.21%	-18.78%	-29.35%	38.62%	-	-
Horiz. %	92.41%	89.43%	104.37%	79.54%	97.93%	138.62%	100.00%	-
DY	4.31	4.58	1.93	1.59	1.08	1.36	1.79	79.74%
YoY %	-5.90%	137.31%	21.38%	47.22%	-20.59%	-24.02%	-	-
Horiz. %	240.78%	255.87%	107.82%	88.83%	60.34%	75.98%	100.00%	-
P/NAPS	16.71	12.22	14.00	15.11	19.00	10.60	13.56	14.95%
YoY %	36.74%	-12.71%	-7.35%	-20.47%	79.25%	-21.83%	-	-
Horiz. %	123.23%	90.12%	103.24%	111.43%	140.12%	78.17%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	20/09/04	08/06/04	05/03/04	04/12/03	16/09/03	06/06/03	07/03/03	-
Price	1.23	1.16	1.10	1.24	1.23	1.18	1.08	-
P/RPS	1.30	1.23	1.06	1.26	1.20	1.03	1.05	15.31%
YoY %	5.69%	16.04%	-15.87%	5.00%	16.50%	-1.90%	-	-
Horiz. %	123.81%	117.14%	100.95%	120.00%	114.29%	98.10%	100.00%	-
P/EPS	26.13	27.08	21.63	26.34	21.71	18.47	20.34	18.19%
YoY %	-3.51%	25.20%	-17.88%	21.33%	17.54%	-9.19%	-	-
Horiz. %	128.47%	133.14%	106.34%	129.50%	106.74%	90.81%	100.00%	-
EY	3.83	3.69	4.62	3.80	4.61	5.41	4.92	-15.38%
YoY %	3.79%	-20.13%	21.58%	-17.57%	-14.79%	9.96%	-	-
Horiz. %	77.85%	75.00%	93.90%	77.24%	93.70%	109.96%	100.00%	-
DY	4.10	4.34	1.96	1.74	1.17	1.22	2.02	60.37%
YoY %	-5.53%	121.43%	12.64%	48.72%	-4.10%	-39.60%	-	-
Horiz. %	202.97%	214.85%	97.03%	86.14%	57.92%	60.40%	100.00%	-
P/NAPS	17.57	12.89	13.75	13.78	17.57	11.80	12.00	28.97%
YoY %	36.31%	-6.25%	-0.22%	-21.57%	48.90%	-1.67%	-	-
Horiz. %	146.42%	107.42%	114.58%	114.83%	146.42%	98.33%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:20:00

EMA 5

10 Mins

SELL

2024-06-26 16:15:00

EMA 5

5 Mins

SELL

2024-06-26 16:15:00

ADX

5 Mins

SELL

2024-06-26 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 16:15:00

TURTLE SYSTEM 55

5 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

766

HLIND

HONG LEONG INDUSTRIES BHD

757

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

608

NOTION

NOTION VTEC BHD

582

SNS

SNS NETWORK TECHNOLOGY BERHAD

474

MYEG

MY E.G. SERVICES BHD

451

GENTING

GENTING BHD

434

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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