[BJASSET] YoY TTM Result on 30-Jun-2013 [#4]

Stock

[BJASSET] BERJAYA ASSETS BERHAD

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -67.9%

YoY- -73.68%

Quarter Report

BJASSET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	387,092	409,734	419,421	361,651	331,370	353,998	155,755	16.36%
YoY %	-5.53%	-2.31%	15.97%	9.14%	-6.39%	127.28%	-	-
Horiz. %	248.53%	263.06%	269.28%	232.19%	212.75%	227.28%	100.00%	-
PBT	-28,194	109,739	121,755	72,745	199,661	365,956	284,591	-
YoY %	-125.69%	-9.87%	67.37%	-63.57%	-45.44%	28.59%	-	-
Horiz. %	-9.91%	38.56%	42.78%	25.56%	70.16%	128.59%	100.00%	-
Tax	-19,139	-24,381	-71,350	-19,693	-17,910	-72,827	-66,415	-18.71%
YoY %	21.50%	65.83%	-262.31%	-9.96%	75.41%	-9.65%	-	-
Horiz. %	28.82%	36.71%	107.43%	29.65%	26.97%	109.65%	100.00%	-
NP	-47,333	85,358	50,405	53,052	181,751	293,129	218,176	-
YoY %	-155.45%	69.34%	-4.99%	-70.81%	-38.00%	34.35%	-	-
Horiz. %	-21.69%	39.12%	23.10%	24.32%	83.30%	134.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-54,666	72,400	43,918	46,263	175,762	288,016	216,179	-
YoY %	-175.51%	64.85%	-5.07%	-73.68%	-38.97%	33.23%	-	-
Horiz. %	-25.29%	33.49%	20.32%	21.40%	81.30%	133.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	22.22%	58.60%	27.07%	8.97%	19.90%	23.34%	-
YoY %	-	-62.08%	116.48%	201.78%	-54.92%	-14.74%	-	-
Horiz. %	-	95.20%	251.07%	115.98%	38.43%	85.26%	100.00%	-
Total Cost	434,425	324,376	369,016	308,599	149,619	60,869	-62,421	-
YoY %	33.93%	-12.10%	19.58%	106.26%	145.80%	197.51%	-	-
Horiz. %	-695.96%	-519.66%	-591.17%	-494.38%	-239.69%	-97.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,191,700	2,117,769	2,081,055	2,219,347	1,113,589	1,836,814	1,478,170	6.77%
YoY %	3.49%	1.76%	-6.23%	99.30%	-39.37%	24.26%	-	-
Horiz. %	148.27%	143.27%	140.79%	150.14%	75.34%	124.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	11,146	22,257	16,728	16,703	33,396	-	-
YoY %	-	-49.92%	33.05%	0.15%	-49.99%	0.00%	-	-
Horiz. %	-	33.38%	66.65%	50.09%	50.01%	100.00%	-	-
Div Payout %	-	15.40%	50.68%	36.16%	9.50%	11.60%	-	-
YoY %	-	-69.61%	40.15%	280.63%	-18.10%	0.00%	-	-
Horiz. %	-	132.76%	436.90%	311.72%	81.90%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	2,191,700	2,117,769	2,081,055	2,219,347	1,113,589	1,836,814	1,478,170	6.77%
YoY %	3.49%	1.76%	-6.23%	99.30%	-39.37%	24.26%	-	-
Horiz. %	148.27%	143.27%	140.79%	150.14%	75.34%	124.26%	100.00%	-
NOSH	1,112,538	1,114,615	1,112,864	1,115,249	1,113,589	1,113,220	1,111,406	0.01%
YoY %	-0.19%	0.16%	-0.21%	0.15%	0.03%	0.16%	-	-
Horiz. %	100.10%	100.29%	100.13%	100.35%	100.20%	100.16%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-12.23%	20.83%	12.02%	14.67%	54.85%	82.81%	140.08%	-
YoY %	-158.71%	73.29%	-18.06%	-73.25%	-33.76%	-40.88%	-	-
Horiz. %	-8.73%	14.87%	8.58%	10.47%	39.16%	59.12%	100.00%	-
ROE	-2.49%	3.42%	2.11%	2.08%	15.78%	15.68%	14.62%	-
YoY %	-172.81%	62.09%	1.44%	-86.82%	0.64%	7.25%	-	-
Horiz. %	-17.03%	23.39%	14.43%	14.23%	107.93%	107.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	34.79	36.76	37.69	32.43	29.76	31.80	14.01	16.35%
YoY %	-5.36%	-2.47%	16.22%	8.97%	-6.42%	126.98%	-	-
Horiz. %	248.32%	262.38%	269.02%	231.48%	212.42%	226.98%	100.00%	-
EPS	-4.91	6.50	3.95	4.15	15.78	25.87	19.45	-
YoY %	-175.54%	64.56%	-4.82%	-73.70%	-39.00%	33.01%	-	-
Horiz. %	-25.24%	33.42%	20.31%	21.34%	81.13%	133.01%	100.00%	-
DPS	0.00	1.00	2.00	1.50	1.50	3.00	0.00	-
YoY %	0.00%	-50.00%	33.33%	0.00%	-50.00%	0.00%	-	-
Horiz. %	0.00%	33.33%	66.67%	50.00%	50.00%	100.00%	-	-
NAPS	1.97	1.90	1.87	1.99	1.00	1.65	1.33	6.76%
YoY %	3.68%	1.60%	-6.03%	99.00%	-39.39%	24.06%	-	-
Horiz. %	148.12%	142.86%	140.60%	149.62%	75.19%	124.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,115,249
RPS	15.13	16.02	16.39	14.14	12.95	13.84	6.09	16.36%
YoY %	-5.56%	-2.26%	15.91%	9.19%	-6.43%	127.26%	-	-
Horiz. %	248.44%	263.05%	269.13%	232.18%	212.64%	227.26%	100.00%	-
EPS	-2.14	2.83	1.72	1.81	6.87	11.26	8.45	-
YoY %	-175.62%	64.53%	-4.97%	-73.65%	-38.99%	33.25%	-	-
Horiz. %	-25.33%	33.49%	20.36%	21.42%	81.30%	133.25%	100.00%	-
DPS	0.00	0.44	0.87	0.65	0.65	1.31	0.00	-
YoY %	0.00%	-49.43%	33.85%	0.00%	-50.38%	0.00%	-	-
Horiz. %	0.00%	33.59%	66.41%	49.62%	49.62%	100.00%	-	-
NAPS	0.8567	0.8278	0.8135	0.8675	0.4353	0.718	0.5778	6.77%
YoY %	3.49%	1.76%	-6.22%	99.29%	-39.37%	24.26%	-	-
Horiz. %	148.27%	143.27%	140.79%	150.14%	75.34%	124.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.78	0.805	0.83	0.905	0.84	1.05	0.50	-
P/RPS	2.24	2.19	2.20	2.79	2.82	3.30	3.57	-7.46%
YoY %	2.28%	-0.45%	-21.15%	-1.06%	-14.55%	-7.56%	-	-
Horiz. %	62.75%	61.34%	61.62%	78.15%	78.99%	92.44%	100.00%	-
P/EPS	-15.87	12.39	21.03	21.82	5.32	4.06	2.57	-
YoY %	-228.09%	-41.08%	-3.62%	310.15%	31.03%	57.98%	-	-
Horiz. %	-617.51%	482.10%	818.29%	849.03%	207.00%	157.98%	100.00%	-
EY	-6.30	8.07	4.75	4.58	18.79	24.64	38.90	-
YoY %	-178.07%	69.89%	3.71%	-75.63%	-23.74%	-36.66%	-	-
Horiz. %	-16.20%	20.75%	12.21%	11.77%	48.30%	63.34%	100.00%	-
DY	0.00	1.24	2.41	1.66	1.79	2.86	0.00	-
YoY %	0.00%	-48.55%	45.18%	-7.26%	-37.41%	0.00%	-	-
Horiz. %	0.00%	43.36%	84.27%	58.04%	62.59%	100.00%	-	-
P/NAPS	0.40	0.42	0.44	0.45	0.84	0.64	0.38	0.85%
YoY %	-4.76%	-4.55%	-2.22%	-46.43%	31.25%	68.42%	-	-
Horiz. %	105.26%	110.53%	115.79%	118.42%	221.05%	168.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	18/08/15	13/08/14	16/08/13	28/08/12	09/08/11	-	-
Price	0.79	0.83	0.82	0.87	0.94	0.81	0.00	-
P/RPS	2.27	2.26	2.18	2.68	3.16	2.55	0.00	-
YoY %	0.44%	3.67%	-18.66%	-15.19%	23.92%	0.00%	-	-
Horiz. %	89.02%	88.63%	85.49%	105.10%	123.92%	100.00%	-	-
P/EPS	-16.08	12.78	20.78	20.97	5.96	3.13	0.00	-
YoY %	-225.82%	-38.50%	-0.91%	251.85%	90.42%	0.00%	-	-
Horiz. %	-513.74%	408.31%	663.90%	669.97%	190.42%	100.00%	-	-
EY	-6.22	7.83	4.81	4.77	16.79	31.94	0.00	-
YoY %	-179.44%	62.79%	0.84%	-71.59%	-47.43%	0.00%	-	-
Horiz. %	-19.47%	24.51%	15.06%	14.93%	52.57%	100.00%	-	-
DY	0.00	1.20	2.44	1.72	1.60	3.70	0.00	-
YoY %	0.00%	-50.82%	41.86%	7.50%	-56.76%	0.00%	-	-
Horiz. %	0.00%	32.43%	65.95%	46.49%	43.24%	100.00%	-	-
P/NAPS	0.40	0.44	0.44	0.44	0.94	0.49	0.00	-
YoY %	-9.09%	0.00%	0.00%	-53.19%	91.84%	0.00%	-	-
Horiz. %	81.63%	89.80%	89.80%	89.80%	191.84%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos