Highlights

[BJASSET] QoQ Cumulative 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 -     9.17%    YoY -     60.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 288,765 192,544 95,512 411,945 309,539 203,454 97,332 106.33%
  QoQ % 49.97% 101.59% -76.81% 33.08% 52.14% 109.03% -
  Horiz. % 296.68% 197.82% 98.13% 423.24% 318.02% 209.03% 100.00%
PBT 24,811 24,844 17,878 108,107 84,951 58,260 9,843 85.11%
  QoQ % -0.13% 38.96% -83.46% 27.26% 45.81% 491.89% -
  Horiz. % 252.07% 252.40% 181.63% 1,098.31% 863.06% 591.89% 100.00%
Tax -7,354 -5,508 -2,565 -24,130 -7,717 -4,775 -1,522 185.53%
  QoQ % -33.51% -114.74% 89.37% -212.69% -61.61% -213.73% -
  Horiz. % 483.18% 361.89% 168.53% 1,585.41% 507.03% 313.73% 100.00%
NP 17,457 19,336 15,313 83,977 77,234 53,485 8,321 63.81%
  QoQ % -9.72% 26.27% -81.77% 8.73% 44.40% 542.77% -
  Horiz. % 209.79% 232.38% 184.03% 1,009.22% 928.18% 642.77% 100.00%
NP to SH 11,085 13,624 11,613 72,711 66,604 47,643 7,136 34.09%
  QoQ % -18.64% 17.32% -84.03% 9.17% 39.80% 567.64% -
  Horiz. % 155.34% 190.92% 162.74% 1,018.93% 933.35% 667.64% 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 271,308 173,208 80,199 327,968 232,305 149,969 89,011 110.08%
  QoQ % 56.64% 115.97% -75.55% 41.18% 54.90% 68.48% -
  Horiz. % 304.80% 194.59% 90.10% 368.46% 260.98% 168.48% 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 1,108,500 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 0.49 % 0.60 % 0.54 % 3.44 % 3.15 % 2.26 % 0.34 % 27.56%
  QoQ % -18.33% 11.11% -84.30% 9.21% 39.38% 564.71% -
  Horiz. % 144.12% 176.47% 158.82% 1,011.76% 926.47% 664.71% 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 26.05 17.24 8.55 36.98 27.79 18.28 8.73 107.13%
  QoQ % 51.10% 101.64% -76.88% 33.07% 52.02% 109.39% -
  Horiz. % 298.40% 197.48% 97.94% 423.60% 318.33% 209.39% 100.00%
EPS 1.00 1.22 1.04 6.53 5.98 4.28 0.64 34.62%
  QoQ % -18.03% 17.31% -84.07% 9.20% 39.72% 568.75% -
  Horiz. % 156.25% 190.63% 162.50% 1,020.31% 934.38% 668.75% 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 11.29 7.53 3.73 16.10 12.10 7.95 3.80 106.53%
  QoQ % 49.93% 101.88% -76.83% 33.06% 52.20% 109.21% -
  Horiz. % 297.11% 198.16% 98.16% 423.68% 318.42% 209.21% 100.00%
EPS 0.43 0.53 0.45 2.84 2.60 1.86 0.28 33.07%
  QoQ % -18.87% 17.78% -84.15% 9.23% 39.78% 564.29% -
  Horiz. % 153.57% 189.29% 160.71% 1,014.29% 928.57% 664.29% 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 3.07 4.81 10.76 2.18 3.06 4.62 10.88 -56.95%
  QoQ % -36.17% -55.30% 393.58% -28.76% -33.77% -57.54% -
  Horiz. % 28.22% 44.21% 98.90% 20.04% 28.12% 42.46% 100.00%
P/EPS 80.00 68.03 88.46 12.33 14.21 19.74 148.44 -33.75%
  QoQ % 17.60% -23.10% 617.44% -13.23% -28.01% -86.70% -
  Horiz. % 53.89% 45.83% 59.59% 8.31% 9.57% 13.30% 100.00%
EY 1.25 1.47 1.13 8.11 7.04 5.07 0.67 51.49%
  QoQ % -14.97% 30.09% -86.07% 15.20% 38.86% 656.72% -
  Horiz. % 186.57% 219.40% 168.66% 1,210.45% 1,050.75% 756.72% 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 3.03 4.64 9.35 2.24 2.95 4.54 10.88 -57.32%
  QoQ % -34.70% -50.37% 317.41% -24.07% -35.02% -58.27% -
  Horiz. % 27.85% 42.65% 85.94% 20.59% 27.11% 41.73% 100.00%
P/EPS 79.00 65.57 76.92 12.71 13.71 19.39 148.44 -34.30%
  QoQ % 20.48% -14.76% 505.19% -7.29% -29.29% -86.94% -
  Horiz. % 53.22% 44.17% 51.82% 8.56% 9.24% 13.06% 100.00%
EY 1.27 1.53 1.30 7.86 7.29 5.16 0.67 53.10%
  QoQ % -16.99% 17.69% -83.46% 7.82% 41.28% 670.15% -
  Horiz. % 189.55% 228.36% 194.03% 1,173.13% 1,088.06% 770.15% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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