Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2015-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     39.80%    YoY -     217.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 192,544 95,512 411,945 309,539 203,454 97,332 419,426 -40.41%
  QoQ % 101.59% -76.81% 33.08% 52.14% 109.03% -76.79% -
  Horiz. % 45.91% 22.77% 98.22% 73.80% 48.51% 23.21% 100.00%
PBT 24,844 17,878 108,107 84,951 58,260 9,843 121,699 -65.23%
  QoQ % 38.96% -83.46% 27.26% 45.81% 491.89% -91.91% -
  Horiz. % 20.41% 14.69% 88.83% 69.80% 47.87% 8.09% 100.00%
Tax -5,508 -2,565 -24,130 -7,717 -4,775 -1,522 -71,100 -81.74%
  QoQ % -114.74% 89.37% -212.69% -61.61% -213.73% 97.86% -
  Horiz. % 7.75% 3.61% 33.94% 10.85% 6.72% 2.14% 100.00%
NP 19,336 15,313 83,977 77,234 53,485 8,321 50,599 -47.25%
  QoQ % 26.27% -81.77% 8.73% 44.40% 542.77% -83.56% -
  Horiz. % 38.21% 30.26% 165.97% 152.64% 105.70% 16.44% 100.00%
NP to SH 13,624 11,613 72,711 66,604 47,643 7,136 45,341 -55.04%
  QoQ % 17.32% -84.03% 9.17% 39.80% 567.64% -84.26% -
  Horiz. % 30.05% 25.61% 160.36% 146.90% 105.08% 15.74% 100.00%
Tax Rate 22.17 % 14.35 % 22.32 % 9.08 % 8.20 % 15.46 % 58.42 % -47.49%
  QoQ % 54.49% -35.71% 145.81% 10.73% -46.96% -73.54% -
  Horiz. % 37.95% 24.56% 38.21% 15.54% 14.04% 26.46% 100.00%
Total Cost 173,208 80,199 327,968 232,305 149,969 89,011 368,827 -39.50%
  QoQ % 115.97% -75.55% 41.18% 54.90% 68.48% -75.87% -
  Horiz. % 46.96% 21.74% 88.92% 62.98% 40.66% 24.13% 100.00%
Net Worth 2,278,111 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 6.26%
  QoQ % 6.26% 1.31% 0.01% 0.59% 0.37% 0.82% -
  Horiz. % 109.57% 103.12% 101.79% 101.78% 101.19% 100.82% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 11,138 - - - 22,236 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 31.24% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,278,111 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 6.26%
  QoQ % 6.26% 1.31% 0.01% 0.59% 0.37% 0.82% -
  Horiz. % 109.57% 103.12% 101.79% 101.78% 101.19% 100.82% 100.00%
NOSH 1,116,721 1,116,634 1,113,846 1,113,779 1,113,154 1,115,000 1,111,848 0.29%
  QoQ % 0.01% 0.25% 0.01% 0.06% -0.17% 0.28% -
  Horiz. % 100.44% 100.43% 100.18% 100.17% 100.12% 100.28% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.04 % 16.03 % 20.39 % 24.95 % 26.29 % 8.55 % 12.06 % -11.47%
  QoQ % -37.37% -21.38% -18.28% -5.10% 207.49% -29.10% -
  Horiz. % 83.25% 132.92% 169.07% 206.88% 217.99% 70.90% 100.00%
ROE 0.60 % 0.54 % 3.44 % 3.15 % 2.26 % 0.34 % 2.18 % -57.59%
  QoQ % 11.11% -84.30% 9.21% 39.38% 564.71% -84.40% -
  Horiz. % 27.52% 24.77% 157.80% 144.50% 103.67% 15.60% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.24 8.55 36.98 27.79 18.28 8.73 37.72 -40.58%
  QoQ % 101.64% -76.88% 33.07% 52.02% 109.39% -76.86% -
  Horiz. % 45.71% 22.67% 98.04% 73.67% 48.46% 23.14% 100.00%
EPS 1.22 1.04 6.53 5.98 4.28 0.64 4.07 -55.11%
  QoQ % 17.31% -84.07% 9.20% 39.72% 568.75% -84.28% -
  Horiz. % 29.98% 25.55% 160.44% 146.93% 105.16% 15.72% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0400 1.9200 1.9000 1.9000 1.8900 1.8800 1.8700 5.96%
  QoQ % 6.25% 1.05% 0.00% 0.53% 0.53% 0.53% -
  Horiz. % 109.09% 102.67% 101.60% 101.60% 101.07% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.53 3.73 16.10 12.10 7.95 3.80 16.39 -40.38%
  QoQ % 101.88% -76.83% 33.06% 52.20% 109.21% -76.82% -
  Horiz. % 45.94% 22.76% 98.23% 73.83% 48.51% 23.18% 100.00%
EPS 0.53 0.45 2.84 2.60 1.86 0.28 1.77 -55.14%
  QoQ % 17.78% -84.15% 9.23% 39.78% 564.29% -84.18% -
  Horiz. % 29.94% 25.42% 160.45% 146.89% 105.08% 15.82% 100.00%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.57% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8905 0.8380 0.8272 0.8272 0.8224 0.8194 0.8127 6.27%
  QoQ % 6.26% 1.31% 0.00% 0.58% 0.37% 0.82% -
  Horiz. % 109.57% 103.11% 101.78% 101.78% 101.19% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8300 0.9200 0.8050 0.8500 0.8450 0.9500 0.8300 -
P/RPS 4.81 10.76 2.18 3.06 4.62 10.88 2.20 68.21%
  QoQ % -55.30% 393.58% -28.76% -33.77% -57.54% 394.55% -
  Horiz. % 218.64% 489.09% 99.09% 139.09% 210.00% 494.55% 100.00%
P/EPS 68.03 88.46 12.33 14.21 19.74 148.44 20.35 123.08%
  QoQ % -23.10% 617.44% -13.23% -28.01% -86.70% 629.43% -
  Horiz. % 334.30% 434.69% 60.59% 69.83% 97.00% 729.43% 100.00%
EY 1.47 1.13 8.11 7.04 5.07 0.67 4.91 -55.15%
  QoQ % 30.09% -86.07% 15.20% 38.86% 656.72% -86.35% -
  Horiz. % 29.94% 23.01% 165.17% 143.38% 103.26% 13.65% 100.00%
DY 0.00 0.00 1.24 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.45% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.48 0.42 0.45 0.45 0.51 0.44 -4.59%
  QoQ % -14.58% 14.29% -6.67% 0.00% -11.76% 15.91% -
  Horiz. % 93.18% 109.09% 95.45% 102.27% 102.27% 115.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 13/08/14 -
Price 0.8000 0.8000 0.8300 0.8200 0.8300 0.9500 0.8200 -
P/RPS 4.64 9.35 2.24 2.95 4.54 10.88 2.17 65.74%
  QoQ % -50.37% 317.41% -24.07% -35.02% -58.27% 401.38% -
  Horiz. % 213.82% 430.88% 103.23% 135.94% 209.22% 501.38% 100.00%
P/EPS 65.57 76.92 12.71 13.71 19.39 148.44 20.11 119.41%
  QoQ % -14.76% 505.19% -7.29% -29.29% -86.94% 638.14% -
  Horiz. % 326.06% 382.50% 63.20% 68.18% 96.42% 738.14% 100.00%
EY 1.53 1.30 7.86 7.29 5.16 0.67 4.97 -54.31%
  QoQ % 17.69% -83.46% 7.82% 41.28% 670.15% -86.52% -
  Horiz. % 30.78% 26.16% 158.15% 146.68% 103.82% 13.48% 100.00%
DY 0.00 0.00 1.20 0.00 0.00 0.00 2.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.18% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.39 0.42 0.44 0.43 0.44 0.51 0.44 -7.71%
  QoQ % -7.14% -4.55% 2.33% -2.27% -13.73% 15.91% -
  Horiz. % 88.64% 95.45% 100.00% 97.73% 100.00% 115.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS