Highlights

[BJASSET] QoQ Cumulative 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 -     567.64%    YoY -     43.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 95,512 411,945 309,539 203,454 97,332 419,426 312,932 -54.64%
  QoQ % -76.81% 33.08% 52.14% 109.03% -76.79% 34.03% -
  Horiz. % 30.52% 131.64% 98.92% 65.02% 31.10% 134.03% 100.00%
PBT 17,878 108,107 84,951 58,260 9,843 121,699 80,607 -63.33%
  QoQ % -83.46% 27.26% 45.81% 491.89% -91.91% 50.98% -
  Horiz. % 22.18% 134.12% 105.39% 72.28% 12.21% 150.98% 100.00%
Tax -2,565 -24,130 -7,717 -4,775 -1,522 -71,100 -58,067 -87.48%
  QoQ % 89.37% -212.69% -61.61% -213.73% 97.86% -22.44% -
  Horiz. % 4.42% 41.56% 13.29% 8.22% 2.62% 122.44% 100.00%
NP 15,313 83,977 77,234 53,485 8,321 50,599 22,540 -22.70%
  QoQ % -81.77% 8.73% 44.40% 542.77% -83.56% 124.49% -
  Horiz. % 67.94% 372.57% 342.65% 237.29% 36.92% 224.49% 100.00%
NP to SH 11,613 72,711 66,604 47,643 7,136 45,341 20,993 -32.59%
  QoQ % -84.03% 9.17% 39.80% 567.64% -84.26% 115.98% -
  Horiz. % 55.32% 346.36% 317.27% 226.95% 33.99% 215.98% 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 80,199 327,968 232,305 149,969 89,011 368,827 290,392 -57.56%
  QoQ % -75.55% 41.18% 54.90% 68.48% -75.87% 27.01% -
  Horiz. % 27.62% 112.94% 80.00% 51.64% 30.65% 127.01% 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 0.54 % 3.44 % 3.15 % 2.26 % 0.34 % 2.18 % 1.02 % -34.53%
  QoQ % -84.30% 9.21% 39.38% 564.71% -84.40% 113.73% -
  Horiz. % 52.94% 337.25% 308.82% 221.57% 33.33% 213.73% 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 8.55 36.98 27.79 18.28 8.73 37.72 28.17 -54.80%
  QoQ % -76.88% 33.07% 52.02% 109.39% -76.86% 33.90% -
  Horiz. % 30.35% 131.27% 98.65% 64.89% 30.99% 133.90% 100.00%
EPS 1.04 6.53 5.98 4.28 0.64 4.07 1.89 -32.83%
  QoQ % -84.07% 9.20% 39.72% 568.75% -84.28% 115.34% -
  Horiz. % 55.03% 345.50% 316.40% 226.46% 33.86% 215.34% 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 3.73 16.10 12.10 7.95 3.80 16.39 12.23 -54.66%
  QoQ % -76.83% 33.06% 52.20% 109.21% -76.82% 34.01% -
  Horiz. % 30.50% 131.64% 98.94% 65.00% 31.07% 134.01% 100.00%
EPS 0.45 2.84 2.60 1.86 0.28 1.77 0.82 -32.95%
  QoQ % -84.15% 9.23% 39.78% 564.29% -84.18% 115.85% -
  Horiz. % 54.88% 346.34% 317.07% 226.83% 34.15% 215.85% 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 10.76 2.18 3.06 4.62 10.88 2.20 3.02 133.10%
  QoQ % 393.58% -28.76% -33.77% -57.54% 394.55% -27.15% -
  Horiz. % 356.29% 72.19% 101.32% 152.98% 360.26% 72.85% 100.00%
P/EPS 88.46 12.33 14.21 19.74 148.44 20.35 44.97 56.93%
  QoQ % 617.44% -13.23% -28.01% -86.70% 629.43% -54.75% -
  Horiz. % 196.71% 27.42% 31.60% 43.90% 330.09% 45.25% 100.00%
EY 1.13 8.11 7.04 5.07 0.67 4.91 2.22 -36.22%
  QoQ % -86.07% 15.20% 38.86% 656.72% -86.35% 121.17% -
  Horiz. % 50.90% 365.32% 317.12% 228.38% 30.18% 221.17% 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 9.35 2.24 2.95 4.54 10.88 2.17 2.96 115.13%
  QoQ % 317.41% -24.07% -35.02% -58.27% 401.38% -26.69% -
  Horiz. % 315.88% 75.68% 99.66% 153.38% 367.57% 73.31% 100.00%
P/EPS 76.92 12.71 13.71 19.39 148.44 20.11 44.18 44.68%
  QoQ % 505.19% -7.29% -29.29% -86.94% 638.14% -54.48% -
  Horiz. % 174.11% 28.77% 31.03% 43.89% 335.99% 45.52% 100.00%
EY 1.30 7.86 7.29 5.16 0.67 4.97 2.26 -30.81%
  QoQ % -83.46% 7.82% 41.28% 670.15% -86.52% 119.91% -
  Horiz. % 57.52% 347.79% 322.57% 228.32% 29.65% 219.91% 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
 
 

199  328  542  1451 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.81+0.49 
 SAUDEE 0.155+0.005 
 SANICHI 0.075-0.005 
 SERBADK 0.615-0.01 
 SASBADI 0.2550.00 
 SAUDEE-WB 0.055+0.05 
 AVI 0.15+0.01 
 VSOLAR 0.0150.00 
 VS-WB 0.355+0.05 
 KNM 0.180.00 

FEATURED POSTS

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