[BJASSET] QoQ Cumulative Quarter 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- 55.16%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 100,738 361,651 258,008 164,290 81,009 331,370 251,180 -45.58%
PBT 21,065 70,841 49,827 43,154 25,935 201,309 79,628 -58.75%
Tax -2,363 -17,954 -7,149 -4,532 -1,690 -18,085 -6,466 -48.85%
NP 18,702 52,887 42,678 38,622 24,245 183,224 73,162 -59.68%
-
NP to SH 16,997 45,819 37,341 35,458 22,853 177,290 68,970 -60.65%
-
Tax Rate 11.22% 25.34% 14.35% 10.50% 6.52% 8.98% 8.12% -
Total Cost 82,036 308,764 215,330 125,668 56,764 148,146 178,018 -40.31%
-
Net Worth 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 13.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 22,241 - - - 16,696 - -
Div Payout % - 48.54% - - - 9.42% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 2,181,647 1,835,491 13.56%
NOSH 1,110,915 1,112,091 1,114,656 1,111,536 1,114,780 1,113,085 1,112,419 -0.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.56% 14.62% 16.54% 23.51% 29.93% 55.29% 29.13% -
ROE 0.77% 2.07% 1.70% 1.84% 1.18% 8.13% 3.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.07 32.52 23.15 14.78 7.27 29.77 22.58 -45.52%
EPS 1.53 4.12 3.35 3.19 2.05 15.93 6.20 -60.62%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.00 1.99 1.97 1.73 1.73 1.96 1.65 13.67%
Adjusted Per Share Value based on latest NOSH - 1,115,486
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.94 14.14 10.09 6.42 3.17 12.95 9.82 -45.57%
EPS 0.66 1.79 1.46 1.39 0.89 6.93 2.70 -60.87%
DPS 0.00 0.87 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.8685 0.8651 0.8583 0.7517 0.7539 0.8528 0.7175 13.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.845 0.905 0.88 0.89 0.90 0.84 0.88 -
P/RPS 9.32 2.78 3.80 6.02 12.39 2.82 3.90 78.65%
P/EPS 55.23 21.97 26.27 27.90 43.90 5.27 14.19 147.23%
EY 1.81 4.55 3.81 3.58 2.28 18.96 7.05 -59.57%
DY 0.00 2.21 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.42 0.45 0.45 0.51 0.52 0.43 0.53 -14.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 -
Price 0.885 0.87 0.89 0.84 0.90 0.94 0.82 -
P/RPS 9.76 2.68 3.85 5.68 12.39 3.16 3.63 93.24%
P/EPS 57.84 21.12 26.57 26.33 43.90 5.90 13.23 167.12%
EY 1.73 4.74 3.76 3.80 2.28 16.94 7.56 -62.55%
DY 0.00 2.30 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.44 0.44 0.45 0.49 0.52 0.48 0.50 -8.16%

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