[BJASSET] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 92.79%
YoY- -38.44%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
Revenue 411,945 419,426 361,651 331,370 353,998 371,584 310,016 4.04%
PBT 108,107 121,699 70,841 201,309 365,956 314,912 36,004 16.57%
Tax -24,130 -71,100 -17,954 -18,085 -72,827 -73,933 -32,157 -3.92%
NP 83,977 50,599 52,887 183,224 293,129 240,979 3,847 53.73%
-
NP to SH 72,711 45,341 45,819 177,290 288,016 235,673 -2,050 -
-
Tax Rate 22.32% 58.42% 25.34% 8.98% 19.90% 23.48% 89.32% -
Total Cost 327,968 368,827 308,764 148,146 60,869 130,605 306,169 0.96%
-
Net Worth 2,116,307 2,079,155 2,213,061 2,181,647 1,836,268 1,480,609 1,034,318 10.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
Div 11,138 22,236 22,241 16,696 33,386 16,698 - -
Div Payout % 15.32% 49.04% 48.54% 9.42% 11.59% 7.09% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
Net Worth 2,116,307 2,079,155 2,213,061 2,181,647 1,836,268 1,480,609 1,034,318 10.50%
NOSH 1,113,846 1,111,848 1,112,091 1,113,085 1,112,890 1,113,240 931,818 2.51%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
NP Margin 20.39% 12.06% 14.62% 55.29% 82.81% 64.85% 1.24% -
ROE 3.44% 2.18% 2.07% 8.13% 15.68% 15.92% -0.20% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
RPS 36.98 37.72 32.52 29.77 31.81 33.38 33.27 1.48%
EPS 6.53 4.07 4.12 15.93 25.88 21.17 -0.22 -
DPS 1.00 2.00 2.00 1.50 3.00 1.50 0.00 -
NAPS 1.90 1.87 1.99 1.96 1.65 1.33 1.11 7.78%
Adjusted Per Share Value based on latest NOSH - 1,113,589
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
RPS 16.10 16.39 14.14 12.95 13.84 14.52 12.12 4.03%
EPS 2.84 1.77 1.79 6.93 11.26 9.21 -0.08 -
DPS 0.44 0.87 0.87 0.65 1.31 0.65 0.00 -
NAPS 0.8272 0.8127 0.8651 0.8528 0.7178 0.5788 0.4043 10.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/04/08 -
Price 0.805 0.83 0.905 0.84 1.05 0.50 0.49 -
P/RPS 2.18 2.20 2.78 2.82 3.30 1.50 1.47 5.64%
P/EPS 12.33 20.35 21.97 5.27 4.06 2.36 -222.73 -
EY 8.11 4.91 4.55 18.96 24.65 42.34 -0.45 -
DY 1.24 2.41 2.21 1.79 2.86 3.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.43 0.64 0.38 0.44 -0.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
Date 18/08/15 13/08/14 16/08/13 28/08/12 09/08/11 25/08/10 18/06/08 -
Price 0.83 0.82 0.87 0.94 0.81 0.62 0.39 -
P/RPS 2.24 2.17 2.68 3.16 2.55 1.86 1.17 9.48%
P/EPS 12.71 20.11 21.12 5.90 3.13 2.93 -177.27 -
EY 7.86 4.97 4.74 16.94 31.95 34.15 -0.56 -
DY 1.20 2.44 2.30 1.60 3.70 2.42 0.00 -
P/NAPS 0.44 0.44 0.44 0.48 0.49 0.47 0.35 3.24%

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