[BJASSET] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -6.1%
YoY- -44.29%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 397,274 416,486 403,750 334,646 330,614 335,858 143,638 18.46%
PBT 76,323 133,933 75,673 184,059 359,148 347,210 10,528 39.09%
Tax -25,114 -66,838 -24,448 -19,548 -72,425 -72,663 -2,859 43.61%
NP 51,209 67,095 51,225 164,511 286,723 274,547 7,669 37.20%
-
NP to SH 38,381 58,314 44,052 157,604 282,919 269,601 5,268 39.21%
-
Tax Rate 32.90% 49.90% 32.31% 10.62% 20.17% 20.93% 27.16% -
Total Cost 346,065 349,391 352,525 170,135 43,891 61,311 135,969 16.83%
-
Net Worth 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,146 22,257 16,728 16,703 33,396 16,671 - -
Div Payout % 29.04% 38.17% 37.98% 10.60% 11.80% 6.18% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 0 -
NOSH 1,117,222 1,112,829 1,113,013 1,115,486 1,114,682 1,114,110 1,119,032 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.89% 16.11% 12.69% 49.16% 86.72% 81.74% 5.34% -
ROE 1.68% 2.77% 2.12% 8.17% 15.48% 16.80% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.56 37.43 36.28 30.00 29.66 30.15 12.84 18.49%
EPS 3.44 5.24 3.96 14.13 25.38 24.20 0.47 39.31%
DPS 1.00 2.00 1.50 1.50 3.00 1.50 0.00 -
NAPS 2.04 1.89 1.87 1.73 1.64 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,115,486
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.94 16.71 16.20 13.43 13.27 13.48 5.76 18.47%
EPS 1.54 2.34 1.77 6.32 11.35 10.82 0.21 39.36%
DPS 0.45 0.89 0.67 0.67 1.34 0.67 0.00 -
NAPS 0.9145 0.8439 0.8351 0.7743 0.7335 0.6437 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.845 0.95 0.89 0.83 0.78 0.43 -
P/RPS 2.33 2.26 2.62 2.97 2.80 2.59 3.35 -5.86%
P/EPS 24.16 16.13 24.00 6.30 3.27 3.22 91.34 -19.87%
EY 4.14 6.20 4.17 15.87 30.58 31.02 1.09 24.89%
DY 1.20 2.37 1.58 1.69 3.61 1.92 0.00 -
P/NAPS 0.41 0.45 0.51 0.51 0.51 0.54 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 - -
Price 0.80 0.83 0.85 0.84 0.87 0.80 0.00 -
P/RPS 2.25 2.22 2.34 2.80 2.93 2.65 0.00 -
P/EPS 23.29 15.84 21.48 5.95 3.43 3.31 0.00 -
EY 4.29 6.31 4.66 16.82 29.17 30.25 0.00 -
DY 1.25 2.41 1.76 1.79 3.45 1.87 0.00 -
P/NAPS 0.39 0.44 0.45 0.49 0.53 0.56 0.00 -

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
Post a Comment