Highlights

[BJASSET] QoQ TTM Result on 2016-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -423.83%    YoY -     -175.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 368,860 379,469 383,408 387,092 388,960 397,274 407,914 -6.48%
  QoQ % -2.80% -1.03% -0.95% -0.48% -2.09% -2.61% -
  Horiz. % 90.43% 93.03% 93.99% 94.90% 95.35% 97.39% 100.00%
PBT -22,657 -46,873 -46,694 -28,194 49,599 76,323 117,774 -
  QoQ % 51.66% -0.38% -65.62% -156.84% -35.01% -35.20% -
  Horiz. % -19.24% -39.80% -39.65% -23.94% 42.11% 64.80% 100.00%
Tax -16,595 -174,012 -174,779 -19,139 -24,018 -25,114 -25,424 -24.73%
  QoQ % 90.46% 0.44% -813.21% 20.31% 4.36% 1.22% -
  Horiz. % 65.27% 684.44% 687.46% 75.28% 94.47% 98.78% 100.00%
NP -39,252 -220,885 -221,473 -47,333 25,581 51,209 92,350 -
  QoQ % 82.23% 0.27% -367.90% -285.03% -50.05% -44.55% -
  Horiz. % -42.50% -239.18% -239.82% -51.25% 27.70% 55.45% 100.00%
NP to SH -40,201 -222,611 -225,063 -54,666 16,881 38,381 76,877 -
  QoQ % 81.94% 1.09% -311.71% -423.83% -56.02% -50.07% -
  Horiz. % -52.29% -289.57% -292.76% -71.11% 21.96% 49.93% 100.00%
Tax Rate - % - % - % - % 48.42 % 32.90 % 21.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 47.17% 52.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 224.27% 152.39% 100.00%
Total Cost 408,112 600,354 604,881 434,425 363,379 346,065 315,564 18.68%
  QoQ % -32.02% -0.75% 39.24% 19.55% 5.00% 9.67% -
  Horiz. % 129.33% 190.25% 191.68% 137.67% 115.15% 109.67% 100.00%
Net Worth 2,214,995 2,041,822 2,025,135 2,191,700 2,240,943 2,279,133 2,143,938 2.20%
  QoQ % 8.48% 0.82% -7.60% -2.20% -1.68% 6.31% -
  Horiz. % 103.31% 95.24% 94.46% 102.23% 104.52% 106.31% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 11,146 11,146 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% 100.00% 100.00%
Div Payout % - % - % - % - % 66.03 % 29.04 % 14.50 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 127.38% 100.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 455.38% 200.28% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,214,995 2,041,822 2,025,135 2,191,700 2,240,943 2,279,133 2,143,938 2.20%
  QoQ % 8.48% 0.82% -7.60% -2.20% -1.68% 6.31% -
  Horiz. % 103.31% 95.24% 94.46% 102.23% 104.52% 106.31% 100.00%
NOSH 1,113,063 1,115,749 1,112,711 1,112,538 1,103,913 1,117,222 1,116,634 -0.21%
  QoQ % -0.24% 0.27% 0.02% 0.78% -1.19% 0.05% -
  Horiz. % 99.68% 99.92% 99.65% 99.63% 98.86% 100.05% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -10.64 % -58.21 % -57.76 % -12.23 % 6.58 % 12.89 % 22.64 % -
  QoQ % 81.72% -0.78% -372.28% -285.87% -48.95% -43.07% -
  Horiz. % -47.00% -257.11% -255.12% -54.02% 29.06% 56.93% 100.00%
ROE -1.81 % -10.90 % -11.11 % -2.49 % 0.75 % 1.68 % 3.59 % -
  QoQ % 83.39% 1.89% -346.18% -432.00% -55.36% -53.20% -
  Horiz. % -50.42% -303.62% -309.47% -69.36% 20.89% 46.80% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.14 34.01 34.46 34.79 35.23 35.56 36.53 -6.28%
  QoQ % -2.56% -1.31% -0.95% -1.25% -0.93% -2.66% -
  Horiz. % 90.72% 93.10% 94.33% 95.24% 96.44% 97.34% 100.00%
EPS -3.61 -19.95 -20.23 -4.91 1.53 3.44 6.88 -
  QoQ % 81.90% 1.38% -312.02% -420.92% -55.52% -50.00% -
  Horiz. % -52.47% -289.97% -294.04% -71.37% 22.24% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.9900 1.8300 1.8200 1.9700 2.0300 2.0400 1.9200 2.41%
  QoQ % 8.74% 0.55% -7.61% -2.96% -0.49% 6.25% -
  Horiz. % 103.65% 95.31% 94.79% 102.60% 105.73% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.42 14.83 14.99 15.13 15.20 15.53 15.94 -6.46%
  QoQ % -2.76% -1.07% -0.93% -0.46% -2.12% -2.57% -
  Horiz. % 90.46% 93.04% 94.04% 94.92% 95.36% 97.43% 100.00%
EPS -1.57 -8.70 -8.80 -2.14 0.66 1.50 3.01 -
  QoQ % 81.95% 1.14% -311.21% -424.24% -56.00% -50.17% -
  Horiz. % -52.16% -289.04% -292.36% -71.10% 21.93% 49.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.44 0.44 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.8658 0.7981 0.7916 0.8567 0.8760 0.8909 0.8380 2.20%
  QoQ % 8.48% 0.82% -7.60% -2.20% -1.67% 6.31% -
  Horiz. % 103.32% 95.24% 94.46% 102.23% 104.53% 106.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.9250 0.9050 0.7800 0.7800 0.8000 0.8300 0.9200 -
P/RPS 2.79 2.66 2.26 2.24 2.27 2.33 2.52 7.01%
  QoQ % 4.89% 17.70% 0.89% -1.32% -2.58% -7.54% -
  Horiz. % 110.71% 105.56% 89.68% 88.89% 90.08% 92.46% 100.00%
P/EPS -25.61 -4.54 -3.86 -15.87 52.32 24.16 13.36 -
  QoQ % -464.10% -17.62% 75.68% -130.33% 116.56% 80.84% -
  Horiz. % -191.69% -33.98% -28.89% -118.79% 391.62% 180.84% 100.00%
EY -3.90 -22.05 -25.93 -6.30 1.91 4.14 7.48 -
  QoQ % 82.31% 14.96% -311.59% -429.84% -53.86% -44.65% -
  Horiz. % -52.14% -294.79% -346.66% -84.22% 25.53% 55.35% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 1.20 1.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.17% 10.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 114.68% 110.09% 100.00%
P/NAPS 0.46 0.49 0.43 0.40 0.39 0.41 0.48 -2.79%
  QoQ % -6.12% 13.95% 7.50% 2.56% -4.88% -14.58% -
  Horiz. % 95.83% 102.08% 89.58% 83.33% 81.25% 85.42% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 21/02/17 01/12/16 24/08/16 25/05/16 22/02/16 27/11/15 -
Price 1.4000 0.8700 0.9150 0.7900 0.7900 0.8000 0.8000 -
P/RPS 4.22 2.56 2.66 2.27 2.24 2.25 2.19 54.79%
  QoQ % 64.84% -3.76% 17.18% 1.34% -0.44% 2.74% -
  Horiz. % 192.69% 116.89% 121.46% 103.65% 102.28% 102.74% 100.00%
P/EPS -38.76 -4.36 -4.52 -16.08 51.66 23.29 11.62 -
  QoQ % -788.99% 3.54% 71.89% -131.13% 121.81% 100.43% -
  Horiz. % -333.56% -37.52% -38.90% -138.38% 444.58% 200.43% 100.00%
EY -2.58 -22.93 -22.11 -6.22 1.94 4.29 8.61 -
  QoQ % 88.75% -3.71% -255.47% -420.62% -54.78% -50.17% -
  Horiz. % -29.97% -266.32% -256.79% -72.24% 22.53% 49.83% 100.00%
DY 0.00 0.00 0.00 0.00 1.27 1.25 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.60% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.60% 100.00% 100.00%
P/NAPS 0.70 0.48 0.50 0.40 0.39 0.39 0.42 40.53%
  QoQ % 45.83% -4.00% 25.00% 2.56% 0.00% -7.14% -
  Horiz. % 166.67% 114.29% 119.05% 95.24% 92.86% 92.86% 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
 
 

175  101  434  1737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 LAMBO 0.035+0.005 
 MLAB 0.03+0.005 
 VELESTO 0.120.00 
 MAHSING 1.17+0.04 
 YONGTAI 0.16+0.01 
 IRIS 0.275+0.01 
 LUSTER 0.20+0.005 
 ALAM-WA 0.030.00 
 DATAPRP 0.225+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