Highlights

[BJASSET] QoQ Annualized Quarter Result on 2014-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     233.82%    YoY -     43.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 382,048 411,945 412,718 406,908 389,328 419,426 417,242 -5.70%
  QoQ % -7.26% -0.19% 1.43% 4.52% -7.18% 0.52% -
  Horiz. % 91.56% 98.73% 98.92% 97.52% 93.31% 100.52% 100.00%
PBT 71,512 108,107 113,268 116,520 39,372 121,699 107,476 -23.77%
  QoQ % -33.85% -4.56% -2.79% 195.95% -67.65% 13.23% -
  Horiz. % 66.54% 100.59% 105.39% 108.41% 36.63% 113.23% 100.00%
Tax -10,260 -24,130 -10,289 -9,550 -6,088 -71,100 -77,422 -73.98%
  QoQ % 57.48% -134.51% -7.74% -56.87% 91.44% 8.17% -
  Horiz. % 13.25% 31.17% 13.29% 12.33% 7.86% 91.83% 100.00%
NP 61,252 83,977 102,978 106,970 33,284 50,599 30,053 60.68%
  QoQ % -27.06% -18.45% -3.73% 221.39% -34.22% 68.36% -
  Horiz. % 203.81% 279.43% 342.65% 355.93% 110.75% 168.36% 100.00%
NP to SH 46,452 72,711 88,805 95,286 28,544 45,341 27,990 40.13%
  QoQ % -36.11% -18.12% -6.80% 233.82% -37.05% 61.99% -
  Horiz. % 165.96% 259.77% 317.27% 340.42% 101.98% 161.99% 100.00%
Tax Rate 14.35 % 22.32 % 9.08 % 8.20 % 15.46 % 58.42 % 72.04 % -65.86%
  QoQ % -35.71% 145.81% 10.73% -46.96% -73.54% -18.91% -
  Horiz. % 19.92% 30.98% 12.60% 11.38% 21.46% 81.09% 100.00%
Total Cost 320,796 327,968 309,740 299,938 356,044 368,827 387,189 -11.78%
  QoQ % -2.19% 5.88% 3.27% -15.76% -3.47% -4.74% -
  Horiz. % 82.85% 84.70% 80.00% 77.47% 91.96% 95.26% 100.00%
Net Worth 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 2,054,870 2.87%
  QoQ % 1.31% 0.01% 0.59% 0.37% 0.82% 1.18% -
  Horiz. % 104.33% 102.99% 102.98% 102.38% 102.01% 101.18% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 11,138 - - - 22,236 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.09% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 15.32 % - % - % - % 49.04 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.24% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 2,054,870 2.87%
  QoQ % 1.31% 0.01% 0.59% 0.37% 0.82% 1.18% -
  Horiz. % 104.33% 102.99% 102.98% 102.38% 102.01% 101.18% 100.00%
NOSH 1,116,634 1,113,846 1,113,779 1,113,154 1,115,000 1,111,848 1,110,740 0.35%
  QoQ % 0.25% 0.01% 0.06% -0.17% 0.28% 0.10% -
  Horiz. % 100.53% 100.28% 100.27% 100.22% 100.38% 100.10% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.03 % 20.39 % 24.95 % 26.29 % 8.55 % 12.06 % 7.20 % 70.42%
  QoQ % -21.38% -18.28% -5.10% 207.49% -29.10% 67.50% -
  Horiz. % 222.64% 283.19% 346.53% 365.14% 118.75% 167.50% 100.00%
ROE 2.17 % 3.44 % 4.20 % 4.53 % 1.36 % 2.18 % 1.36 % 36.51%
  QoQ % -36.92% -18.10% -7.28% 233.09% -37.61% 60.29% -
  Horiz. % 159.56% 252.94% 308.82% 333.09% 100.00% 160.29% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.21 36.98 37.06 36.55 34.92 37.72 37.56 -6.03%
  QoQ % -7.49% -0.22% 1.40% 4.67% -7.42% 0.43% -
  Horiz. % 91.08% 98.46% 98.67% 97.31% 92.97% 100.43% 100.00%
EPS 4.16 6.53 7.97 8.56 2.56 4.07 2.52 39.64%
  QoQ % -36.29% -18.07% -6.89% 234.38% -37.10% 61.51% -
  Horiz. % 165.08% 259.13% 316.27% 339.68% 101.59% 161.51% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9200 1.9000 1.9000 1.8900 1.8800 1.8700 1.8500 2.50%
  QoQ % 1.05% 0.00% 0.53% 0.53% 0.53% 1.08% -
  Horiz. % 103.78% 102.70% 102.70% 102.16% 101.62% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.93 16.10 16.13 15.91 15.22 16.39 16.31 -5.72%
  QoQ % -7.27% -0.19% 1.38% 4.53% -7.14% 0.49% -
  Horiz. % 91.54% 98.71% 98.90% 97.55% 93.32% 100.49% 100.00%
EPS 1.82 2.84 3.47 3.72 1.12 1.77 1.09 40.70%
  QoQ % -35.92% -18.16% -6.72% 232.14% -36.72% 62.39% -
  Horiz. % 166.97% 260.55% 318.35% 341.28% 102.75% 162.39% 100.00%
DPS 0.00 0.44 0.00 0.00 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.57% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8380 0.8272 0.8272 0.8224 0.8194 0.8127 0.8032 2.87%
  QoQ % 1.31% 0.00% 0.58% 0.37% 0.82% 1.18% -
  Horiz. % 104.33% 102.99% 102.99% 102.39% 102.02% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9200 0.8050 0.8500 0.8450 0.9500 0.8300 0.8500 -
P/RPS 2.69 2.18 2.29 2.31 2.72 2.20 2.26 12.30%
  QoQ % 23.39% -4.80% -0.87% -15.07% 23.64% -2.65% -
  Horiz. % 119.03% 96.46% 101.33% 102.21% 120.35% 97.35% 100.00%
P/EPS 22.12 12.33 10.66 9.87 37.11 20.35 33.73 -24.50%
  QoQ % 79.40% 15.67% 8.00% -73.40% 82.36% -39.67% -
  Horiz. % 65.58% 36.55% 31.60% 29.26% 110.02% 60.33% 100.00%
EY 4.52 8.11 9.38 10.13 2.69 4.91 2.96 32.57%
  QoQ % -44.27% -13.54% -7.40% 276.58% -45.21% 65.88% -
  Horiz. % 152.70% 273.99% 316.89% 342.23% 90.88% 165.88% 100.00%
DY 0.00 1.24 0.00 0.00 0.00 2.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.42 0.45 0.45 0.51 0.44 0.46 2.88%
  QoQ % 14.29% -6.67% 0.00% -11.76% 15.91% -4.35% -
  Horiz. % 104.35% 91.30% 97.83% 97.83% 110.87% 95.65% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 13/08/14 20/05/14 -
Price 0.8000 0.8300 0.8200 0.8300 0.9500 0.8200 0.8350 -
P/RPS 2.34 2.24 2.21 2.27 2.72 2.17 2.22 3.57%
  QoQ % 4.46% 1.36% -2.64% -16.54% 25.35% -2.25% -
  Horiz. % 105.41% 100.90% 99.55% 102.25% 122.52% 97.75% 100.00%
P/EPS 19.23 12.71 10.28 9.70 37.11 20.11 33.13 -30.39%
  QoQ % 51.30% 23.64% 5.98% -73.86% 84.54% -39.30% -
  Horiz. % 58.04% 38.36% 31.03% 29.28% 112.01% 60.70% 100.00%
EY 5.20 7.86 9.72 10.31 2.69 4.97 3.02 43.61%
  QoQ % -33.84% -19.14% -5.72% 283.27% -45.88% 64.57% -
  Horiz. % 172.19% 260.26% 321.85% 341.39% 89.07% 164.57% 100.00%
DY 0.00 1.20 0.00 0.00 0.00 2.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.18% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.44 0.43 0.44 0.51 0.44 0.45 -4.49%
  QoQ % -4.55% 2.33% -2.27% -13.73% 15.91% -2.22% -
  Horiz. % 93.33% 97.78% 95.56% 97.78% 113.33% 97.78% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

235  355  589  1341 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.795+0.475 
 SAUDEE 0.16+0.01 
 SANICHI 0.075-0.005 
 SERBADK 0.605-0.02 
 BSTEAD 0.725+0.105 
 SASBADI 0.25-0.005 
 AVI 0.140.00 
 SAUDEE-WB 0.06+0.055 
 HSI-CFL 0.075+0.03 
 KNM 0.185+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS