[BJASSET] YoY 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- 595.53%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
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 100,195 106,489 103,643 80,190 80,944 72,191 72,785 4.55%
PBT 24,788 41,148 22,918 120,033 266,562 19,793 29,030 -2.17%
Tax -16,664 -13,283 -12,544 -11,444 -67,539 -4,659 -27,255 -6.63%
NP 8,124 27,865 10,374 108,589 199,023 15,134 1,775 23.63%
-
NP to SH 5,796 22,925 8,922 106,792 198,042 14,226 388 45.80%
-
Tax Rate 67.23% 32.28% 54.73% 9.53% 25.34% 23.54% 93.89% -
Total Cost 92,071 78,624 93,269 -28,399 -118,079 57,057 71,010 3.68%
-
Net Worth 2,117,769 2,081,055 2,219,347 1,113,589 1,836,814 1,478,170 1,076,700 9.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/04/08 CAGR
Div 11,146 22,257 16,728 16,703 33,396 16,671 - -
Div Payout % 192.31% 97.09% 187.50% 15.64% 16.86% 117.19% - -
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 2,117,769 2,081,055 2,219,347 1,113,589 1,836,814 1,478,170 1,076,700 9.89%
NOSH 1,114,615 1,112,864 1,115,249 1,113,589 1,113,220 1,111,406 970,000 1.95%
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 8.11% 26.17% 10.01% 135.41% 245.88% 20.96% 2.44% -
ROE 0.27% 1.10% 0.40% 9.59% 10.78% 0.96% 0.04% -
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 8.99 9.57 9.29 7.20 7.27 6.50 7.50 2.55%
EPS 0.52 2.06 0.80 9.59 17.79 1.28 0.04 43.00%
DPS 1.00 2.00 1.50 1.50 3.00 1.50 0.00 -
NAPS 1.90 1.87 1.99 1.00 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 3.92 4.16 4.05 3.13 3.16 2.82 2.85 4.54%
EPS 0.23 0.90 0.35 4.17 7.74 0.56 0.02 40.58%
DPS 0.44 0.87 0.65 0.65 1.31 0.65 0.00 -
NAPS 0.8278 0.8135 0.8675 0.4353 0.718 0.5778 0.4209 9.89%
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 8.96 8.67 9.74 11.66 14.44 0.00 6.53 4.51%
P/EPS 154.81 40.29 113.12 8.76 5.90 0.00 1,225.00 -25.06%
EY 0.65 2.48 0.88 11.42 16.94 0.00 0.08 33.93%
DY 1.24 2.41 1.66 1.79 2.86 0.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.84 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 9.23 8.57 9.36 13.05 11.14 0.00 5.20 8.33%
P/EPS 159.62 39.81 108.75 9.80 4.55 0.00 975.00 -22.30%
EY 0.63 2.51 0.92 10.20 21.96 0.00 0.10 29.26%
DY 1.20 2.44 1.72 1.60 3.70 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.94 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