Highlights

[BJASSET] QoQ Quarter Result on 2015-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     100.36%    YoY -     62.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 98,327 97,771 96,213 95,512 100,195 106,085 106,122 -4.96%
  QoQ % 0.57% 1.62% 0.73% -4.67% -5.55% -0.03% -
  Horiz. % 92.65% 92.13% 90.66% 90.00% 94.41% 99.97% 100.00%
PBT -53,005 -33 6,966 17,878 24,788 26,691 48,417 -
  QoQ % -160,521.22% -100.47% -61.04% -27.88% -7.13% -44.87% -
  Horiz. % -109.48% -0.07% 14.39% 36.93% 51.20% 55.13% 100.00%
Tax -11,785 -1,846 -2,943 -2,565 -16,664 -2,942 -3,253 136.07%
  QoQ % -538.41% 37.27% -14.74% 84.61% -466.42% 9.56% -
  Horiz. % 362.28% 56.75% 90.47% 78.85% 512.27% 90.44% 100.00%
NP -64,790 -1,879 4,023 15,313 8,124 23,749 45,164 -
  QoQ % -3,348.11% -146.71% -73.73% 88.49% -65.79% -47.42% -
  Horiz. % -143.45% -4.16% 8.91% 33.91% 17.99% 52.58% 100.00%
NP to SH -65,751 -2,539 2,011 11,613 5,796 18,961 40,507 -
  QoQ % -2,489.64% -226.26% -82.68% 100.36% -69.43% -53.19% -
  Horiz. % -162.32% -6.27% 4.96% 28.67% 14.31% 46.81% 100.00%
Tax Rate - % - % 42.25 % 14.35 % 67.23 % 11.02 % 6.72 % -
  QoQ % 0.00% 0.00% 194.43% -78.66% 510.07% 63.99% -
  Horiz. % 0.00% 0.00% 628.72% 213.54% 1,000.45% 163.99% 100.00%
Total Cost 163,117 99,650 92,190 80,199 92,071 82,336 60,958 92.86%
  QoQ % 63.69% 8.09% 14.95% -12.89% 11.82% 35.07% -
  Horiz. % 267.59% 163.47% 151.24% 131.56% 151.04% 135.07% 100.00%
Net Worth 2,191,700 2,240,943 2,279,133 2,143,938 2,117,769 2,119,170 2,103,247 2.79%
  QoQ % -2.20% -1.68% 6.31% 1.24% -0.07% 0.76% -
  Horiz. % 104.21% 106.55% 108.36% 101.93% 100.69% 100.76% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 11,146 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 192.31 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,191,700 2,240,943 2,279,133 2,143,938 2,117,769 2,119,170 2,103,247 2.79%
  QoQ % -2.20% -1.68% 6.31% 1.24% -0.07% 0.76% -
  Horiz. % 104.21% 106.55% 108.36% 101.93% 100.69% 100.76% 100.00%
NOSH 1,112,538 1,103,913 1,117,222 1,116,634 1,114,615 1,115,352 1,112,829 -0.02%
  QoQ % 0.78% -1.19% 0.05% 0.18% -0.07% 0.23% -
  Horiz. % 99.97% 99.20% 100.39% 100.34% 100.16% 100.23% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -65.89 % -1.92 % 4.18 % 16.03 % 8.11 % 22.39 % 42.56 % -
  QoQ % -3,331.77% -145.93% -73.92% 97.66% -63.78% -47.39% -
  Horiz. % -154.82% -4.51% 9.82% 37.66% 19.06% 52.61% 100.00%
ROE -3.00 % -0.11 % 0.09 % 0.54 % 0.27 % 0.89 % 1.93 % -
  QoQ % -2,627.27% -222.22% -83.33% 100.00% -69.66% -53.89% -
  Horiz. % -155.44% -5.70% 4.66% 27.98% 13.99% 46.11% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.84 8.86 8.61 8.55 8.99 9.51 9.54 -4.96%
  QoQ % -0.23% 2.90% 0.70% -4.89% -5.47% -0.31% -
  Horiz. % 92.66% 92.87% 90.25% 89.62% 94.23% 99.69% 100.00%
EPS -5.91 -0.23 0.18 1.04 0.52 1.70 3.64 -
  QoQ % -2,469.56% -227.78% -82.69% 100.00% -69.41% -53.30% -
  Horiz. % -162.36% -6.32% 4.95% 28.57% 14.29% 46.70% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9700 2.0300 2.0400 1.9200 1.9000 1.9000 1.8900 2.80%
  QoQ % -2.96% -0.49% 6.25% 1.05% 0.00% 0.53% -
  Horiz. % 104.23% 107.41% 107.94% 101.59% 100.53% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.84 3.82 3.76 3.73 3.92 4.15 4.15 -5.05%
  QoQ % 0.52% 1.60% 0.80% -4.85% -5.54% 0.00% -
  Horiz. % 92.53% 92.05% 90.60% 89.88% 94.46% 100.00% 100.00%
EPS -2.57 -0.10 0.08 0.45 0.23 0.74 1.58 -
  QoQ % -2,470.00% -225.00% -82.22% 95.65% -68.92% -53.16% -
  Horiz. % -162.66% -6.33% 5.06% 28.48% 14.56% 46.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8567 0.8760 0.8909 0.8380 0.8278 0.8284 0.8221 2.79%
  QoQ % -2.20% -1.67% 6.31% 1.23% -0.07% 0.77% -
  Horiz. % 104.21% 106.56% 108.37% 101.93% 100.69% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.7800 0.8000 0.8300 0.9200 0.8050 0.8500 0.8450 -
P/RPS 8.83 9.03 9.64 10.76 8.96 8.94 8.86 -0.23%
  QoQ % -2.21% -6.33% -10.41% 20.09% 0.22% 0.90% -
  Horiz. % 99.66% 101.92% 108.80% 121.44% 101.13% 100.90% 100.00%
P/EPS -13.20 -347.83 461.11 88.46 154.81 50.00 23.21 -
  QoQ % 96.21% -175.43% 421.26% -42.86% 209.62% 115.42% -
  Horiz. % -56.87% -1,498.62% 1,986.69% 381.13% 667.00% 215.42% 100.00%
EY -7.58 -0.29 0.22 1.13 0.65 2.00 4.31 -
  QoQ % -2,513.79% -231.82% -80.53% 73.85% -67.50% -53.60% -
  Horiz. % -175.87% -6.73% 5.10% 26.22% 15.08% 46.40% 100.00%
DY 0.00 0.00 0.00 0.00 1.24 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.40 0.39 0.41 0.48 0.42 0.45 0.45 -7.56%
  QoQ % 2.56% -4.88% -14.58% 14.29% -6.67% 0.00% -
  Horiz. % 88.89% 86.67% 91.11% 106.67% 93.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 22/02/16 27/11/15 18/08/15 01/06/15 11/02/15 -
Price 0.7900 0.7900 0.8000 0.8000 0.8300 0.8200 0.8300 -
P/RPS 8.94 8.92 9.29 9.35 9.23 8.62 8.70 1.83%
  QoQ % 0.22% -3.98% -0.64% 1.30% 7.08% -0.92% -
  Horiz. % 102.76% 102.53% 106.78% 107.47% 106.09% 99.08% 100.00%
P/EPS -13.37 -343.48 444.44 76.92 159.62 48.24 22.80 -
  QoQ % 96.11% -177.28% 477.80% -51.81% 230.89% 111.58% -
  Horiz. % -58.64% -1,506.49% 1,949.30% 337.37% 700.09% 211.58% 100.00%
EY -7.48 -0.29 0.23 1.30 0.63 2.07 4.39 -
  QoQ % -2,479.31% -226.09% -82.31% 106.35% -69.57% -52.85% -
  Horiz. % -170.39% -6.61% 5.24% 29.61% 14.35% 47.15% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.40 0.39 0.39 0.42 0.44 0.43 0.44 -6.16%
  QoQ % 2.56% 0.00% -7.14% -4.55% 2.33% -2.27% -
  Horiz. % 90.91% 88.64% 88.64% 95.45% 100.00% 97.73% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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