[BJASSET] QoQ 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- -44.84%
YoY- -44.84%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 100,738 103,643 93,718 83,281 81,009 80,190 90,166 7.66%
PBT 21,065 22,918 6,673 17,219 25,935 120,033 20,872 0.61%
Tax -2,363 -12,544 -2,617 -2,842 -1,690 -11,444 -3,572 -24.05%
NP 18,702 10,374 4,056 14,377 24,245 108,589 17,300 5.32%
-
NP to SH 16,997 8,922 1,883 12,605 22,853 106,792 15,354 7.00%
-
Tax Rate 11.22% 54.73% 39.22% 16.51% 6.52% 9.53% 17.11% -
Total Cost 82,036 93,269 89,662 68,904 56,764 -28,399 72,866 8.21%
-
Net Worth 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 13.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 16,728 - - - 16,703 - -
Div Payout % - 187.50% - - - 15.64% - -
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 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 13.55%
NOSH 1,110,915 1,115,249 1,107,647 1,115,486 1,114,780 1,113,589 1,112,608 -0.10%
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% 10.01% 4.33% 17.26% 29.93% 135.41% 19.19% -
ROE 0.77% 0.40% 0.09% 0.65% 1.18% 9.59% 0.84% -
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 9.29 8.46 7.47 7.27 7.20 8.10 7.82%
EPS 1.53 0.80 0.17 1.13 2.05 9.59 1.38 7.11%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.00 1.99 1.97 1.73 1.73 1.00 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 4.05 3.66 3.26 3.17 3.13 3.52 7.79%
EPS 0.66 0.35 0.07 0.49 0.89 4.17 0.60 6.55%
DPS 0.00 0.65 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.8685 0.8675 0.8529 0.7543 0.7539 0.4353 0.7176 13.55%
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 9.74 10.40 11.92 12.39 11.66 10.86 -9.68%
P/EPS 55.23 113.12 517.65 78.76 43.90 8.76 63.77 -9.13%
EY 1.81 0.88 0.19 1.27 2.28 11.42 1.57 9.93%
DY 0.00 1.66 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.42 0.45 0.45 0.51 0.52 0.84 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 9.36 10.52 11.25 12.39 13.05 10.12 -2.38%
P/EPS 57.84 108.75 523.53 74.34 43.90 9.80 59.42 -1.77%
EY 1.73 0.92 0.19 1.35 2.28 10.20 1.68 1.97%
DY 0.00 1.72 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.44 0.44 0.45 0.49 0.52 0.94 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