Highlights

[BJASSET] QoQ Annualized Quarter Result on 2015-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -18.12%    YoY -     60.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 385,020 385,088 382,048 411,945 412,718 406,908 389,328 -0.74%
  QoQ % -0.02% 0.80% -7.26% -0.19% 1.43% 4.52% -
  Horiz. % 98.89% 98.91% 98.13% 105.81% 106.01% 104.52% 100.00%
PBT 33,081 49,688 71,512 108,107 113,268 116,520 39,372 -10.95%
  QoQ % -33.42% -30.52% -33.85% -4.56% -2.79% 195.95% -
  Horiz. % 84.02% 126.20% 181.63% 274.58% 287.69% 295.95% 100.00%
Tax -9,805 -11,016 -10,260 -24,130 -10,289 -9,550 -6,088 37.36%
  QoQ % 10.99% -7.37% 57.48% -134.51% -7.74% -56.87% -
  Horiz. % 161.06% 180.95% 168.53% 396.35% 169.01% 156.87% 100.00%
NP 23,276 38,672 61,252 83,977 102,978 106,970 33,284 -21.20%
  QoQ % -39.81% -36.86% -27.06% -18.45% -3.73% 221.39% -
  Horiz. % 69.93% 116.19% 184.03% 252.30% 309.39% 321.39% 100.00%
NP to SH 14,780 27,248 46,452 72,711 88,805 95,286 28,544 -35.49%
  QoQ % -45.76% -41.34% -36.11% -18.12% -6.80% 233.82% -
  Horiz. % 51.78% 95.46% 162.74% 254.73% 311.12% 333.82% 100.00%
Tax Rate 29.64 % 22.17 % 14.35 % 22.32 % 9.08 % 8.20 % 15.46 % 54.27%
  QoQ % 33.69% 54.49% -35.71% 145.81% 10.73% -46.96% -
  Horiz. % 191.72% 143.40% 92.82% 144.37% 58.73% 53.04% 100.00%
Total Cost 361,744 346,416 320,796 327,968 309,740 299,938 356,044 1.06%
  QoQ % 4.42% 7.99% -2.19% 5.88% 3.27% -15.76% -
  Horiz. % 101.60% 97.30% 90.10% 92.11% 86.99% 84.24% 100.00%
Net Worth 2,250,254 2,278,111 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 4.84%
  QoQ % -1.22% 6.26% 1.31% 0.01% 0.59% 0.37% -
  Horiz. % 107.35% 108.68% 102.28% 100.96% 100.95% 100.37% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 11,138 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 15.32 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,250,254 2,278,111 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 4.84%
  QoQ % -1.22% 6.26% 1.31% 0.01% 0.59% 0.37% -
  Horiz. % 107.35% 108.68% 102.28% 100.96% 100.95% 100.37% 100.00%
NOSH 1,108,499 1,116,721 1,116,634 1,113,846 1,113,779 1,113,154 1,115,000 -0.39%
  QoQ % -0.74% 0.01% 0.25% 0.01% 0.06% -0.17% -
  Horiz. % 99.42% 100.15% 100.15% 99.90% 99.89% 99.83% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.05 % 10.04 % 16.03 % 20.39 % 24.95 % 26.29 % 8.55 % -20.58%
  QoQ % -39.74% -37.37% -21.38% -18.28% -5.10% 207.49% -
  Horiz. % 70.76% 117.43% 187.49% 238.48% 291.81% 307.49% 100.00%
ROE 0.66 % 1.20 % 2.17 % 3.44 % 4.20 % 4.53 % 1.36 % -38.22%
  QoQ % -45.00% -44.70% -36.92% -18.10% -7.28% 233.09% -
  Horiz. % 48.53% 88.24% 159.56% 252.94% 308.82% 333.09% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.73 34.48 34.21 36.98 37.06 36.55 34.92 -0.36%
  QoQ % 0.73% 0.79% -7.49% -0.22% 1.40% 4.67% -
  Horiz. % 99.46% 98.74% 97.97% 105.90% 106.13% 104.67% 100.00%
EPS 1.33 2.44 4.16 6.53 7.97 8.56 2.56 -35.35%
  QoQ % -45.49% -41.35% -36.29% -18.07% -6.89% 234.38% -
  Horiz. % 51.95% 95.31% 162.50% 255.08% 311.33% 334.38% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0300 2.0400 1.9200 1.9000 1.9000 1.8900 1.8800 5.25%
  QoQ % -0.49% 6.25% 1.05% 0.00% 0.53% 0.53% -
  Horiz. % 107.98% 108.51% 102.13% 101.06% 101.06% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.05 15.05 14.93 16.10 16.13 15.91 15.22 -0.75%
  QoQ % 0.00% 0.80% -7.27% -0.19% 1.38% 4.53% -
  Horiz. % 98.88% 98.88% 98.09% 105.78% 105.98% 104.53% 100.00%
EPS 0.58 1.07 1.82 2.84 3.47 3.72 1.12 -35.49%
  QoQ % -45.79% -41.21% -35.92% -18.16% -6.72% 232.14% -
  Horiz. % 51.79% 95.54% 162.50% 253.57% 309.82% 332.14% 100.00%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8796 0.8905 0.8380 0.8272 0.8272 0.8224 0.8194 4.84%
  QoQ % -1.22% 6.26% 1.31% 0.00% 0.58% 0.37% -
  Horiz. % 107.35% 108.68% 102.27% 100.95% 100.95% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.8000 0.8300 0.9200 0.8050 0.8500 0.8450 0.9500 -
P/RPS 2.30 2.41 2.69 2.18 2.29 2.31 2.72 -10.57%
  QoQ % -4.56% -10.41% 23.39% -4.80% -0.87% -15.07% -
  Horiz. % 84.56% 88.60% 98.90% 80.15% 84.19% 84.93% 100.00%
P/EPS 60.00 34.02 22.12 12.33 10.66 9.87 37.11 37.71%
  QoQ % 76.37% 53.80% 79.40% 15.67% 8.00% -73.40% -
  Horiz. % 161.68% 91.67% 59.61% 33.23% 28.73% 26.60% 100.00%
EY 1.67 2.94 4.52 8.11 9.38 10.13 2.69 -27.20%
  QoQ % -43.20% -34.96% -44.27% -13.54% -7.40% 276.58% -
  Horiz. % 62.08% 109.29% 168.03% 301.49% 348.70% 376.58% 100.00%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.41 0.48 0.42 0.45 0.45 0.51 -16.36%
  QoQ % -4.88% -14.58% 14.29% -6.67% 0.00% -11.76% -
  Horiz. % 76.47% 80.39% 94.12% 82.35% 88.24% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 22/02/16 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 -
Price 0.7900 0.8000 0.8000 0.8300 0.8200 0.8300 0.9500 -
P/RPS 2.27 2.32 2.34 2.24 2.21 2.27 2.72 -11.35%
  QoQ % -2.16% -0.85% 4.46% 1.36% -2.64% -16.54% -
  Horiz. % 83.46% 85.29% 86.03% 82.35% 81.25% 83.46% 100.00%
P/EPS 59.25 32.79 19.23 12.71 10.28 9.70 37.11 36.57%
  QoQ % 80.70% 70.51% 51.30% 23.64% 5.98% -73.86% -
  Horiz. % 159.66% 88.36% 51.82% 34.25% 27.70% 26.14% 100.00%
EY 1.69 3.05 5.20 7.86 9.72 10.31 2.69 -26.63%
  QoQ % -44.59% -41.35% -33.84% -19.14% -5.72% 283.27% -
  Horiz. % 62.83% 113.38% 193.31% 292.19% 361.34% 383.27% 100.00%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.39 0.42 0.44 0.43 0.44 0.51 -16.36%
  QoQ % 0.00% -7.14% -4.55% 2.33% -2.27% -13.73% -
  Horiz. % 76.47% 76.47% 82.35% 86.27% 84.31% 86.27% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

62  141  311  1773 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 PPHB 0.735+0.095 
 FPGROUP 0.565-0.01 
 KNM 0.11-0.005 
 GAMUDA-WE 0.055-0.005 
 HSI-H8M 0.585+0.045 
 SAPNRG 0.080.00 
 MASTER 1.68+0.10 
 VELESTO 0.12+0.005 
 DSONIC 0.77-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers