[BJASSET] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -4.39%
YoY- 28.92%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 91,543 96,213 106,122 105,651 83,281 84,918 93,405 -0.33%
PBT 6,787 6,966 48,417 25,017 17,219 25,596 31,074 -22.37%
Tax -2,176 -2,943 -3,253 -6,924 -2,842 -1,557 -1,110 11.86%
NP 4,611 4,023 45,164 18,093 14,377 24,039 29,964 -26.77%
-
NP to SH 4,463 2,011 40,507 16,250 12,605 22,851 28,187 -26.42%
-
Tax Rate 32.06% 42.25% 6.72% 27.68% 16.51% 6.08% 3.57% -
Total Cost 86,932 92,190 60,958 87,558 68,904 60,879 63,441 5.38%
-
Net Worth 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 4.09%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 4.09%
NOSH 1,115,749 1,117,222 1,112,829 1,113,013 1,115,486 1,114,682 1,114,110 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.04% 4.18% 42.56% 17.13% 17.26% 28.31% 32.08% -
ROE 0.22% 0.09% 1.93% 0.78% 0.65% 1.25% 1.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.20 8.61 9.54 9.49 7.47 7.62 8.38 -0.36%
EPS 0.40 0.18 3.64 1.46 1.13 2.05 2.53 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 2.04 1.89 1.87 1.73 1.64 1.44 4.07%
Adjusted Per Share Value based on latest NOSH - 1,113,013
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.67 3.86 4.26 4.24 3.34 3.41 3.75 -0.35%
EPS 0.18 0.08 1.63 0.65 0.51 0.92 1.13 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8193 0.9145 0.8439 0.8351 0.7743 0.7335 0.6437 4.09%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.905 0.83 0.845 0.95 0.89 0.83 0.78 -
P/RPS 11.03 9.64 8.86 10.01 11.92 10.90 9.30 2.88%
P/EPS 226.25 461.11 23.21 65.07 78.76 40.49 30.83 39.35%
EY 0.44 0.22 4.31 1.54 1.27 2.47 3.24 -28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.45 0.51 0.51 0.51 0.54 -1.60%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 -
Price 0.87 0.80 0.83 0.85 0.84 0.87 0.80 -
P/RPS 10.60 9.29 8.70 8.95 11.25 11.42 9.54 1.76%
P/EPS 217.50 444.44 22.80 58.22 74.34 42.44 31.62 37.86%
EY 0.46 0.23 4.39 1.72 1.35 2.36 3.16 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.44 0.45 0.49 0.53 0.56 -2.53%

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