Highlights

[BJASSET] QoQ TTM Result on 2018-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     17.27%    YoY -     -193.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 276,975 278,102 306,612 312,690 350,026 360,635 344,463 -13.54%
  QoQ % -0.41% -9.30% -1.94% -10.67% -2.94% 4.69% -
  Horiz. % 80.41% 80.73% 89.01% 90.78% 101.61% 104.69% 100.00%
PBT -11,383 4,074 -8,074 -12,493 -18,970 -14,939 5,059 -
  QoQ % -379.41% 150.46% 35.37% 34.14% -26.98% -395.30% -
  Horiz. % -225.00% 80.53% -159.60% -246.95% -374.98% -295.30% 100.00%
Tax -15,734 -16,193 -16,692 -16,730 -21,225 136,986 136,729 -
  QoQ % 2.83% 2.99% 0.23% 21.18% -115.49% 0.19% -
  Horiz. % -11.51% -11.84% -12.21% -12.24% -15.52% 100.19% 100.00%
NP -27,117 -12,119 -24,766 -29,223 -40,195 122,047 141,788 -
  QoQ % -123.76% 51.07% 15.25% 27.30% -132.93% -13.92% -
  Horiz. % -19.13% -8.55% -17.47% -20.61% -28.35% 86.08% 100.00%
NP to SH -29,339 -15,048 -28,060 -32,616 -39,427 123,824 142,813 -
  QoQ % -94.97% 46.37% 13.97% 17.27% -131.84% -13.30% -
  Horiz. % -20.54% -10.54% -19.65% -22.84% -27.61% 86.70% 100.00%
Tax Rate - % 397.47 % - % - % - % - % -2,702.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -14.71% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 304,092 290,221 331,378 341,913 390,221 238,588 202,675 31.09%
  QoQ % 4.78% -12.42% -3.08% -12.38% 63.55% 17.72% -
  Horiz. % 150.04% 143.20% 163.50% 168.70% 192.54% 117.72% 100.00%
Net Worth 2,277,417 2,277,417 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 1.16%
  QoQ % 0.00% 0.00% -2.17% 0.02% 3.67% 0.30% -
  Horiz. % 101.74% 101.74% 101.74% 104.00% 103.97% 100.30% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,277,417 2,277,417 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 1.16%
  QoQ % 0.00% 0.00% -2.17% 0.02% 3.67% 0.30% -
  Horiz. % 101.74% 101.74% 101.74% 104.00% 103.97% 100.30% 100.00%
NOSH 2,502,656 2,502,656 2,502,656 2,558,270 2,502,656 2,494,560 1,184,390 64.74%
  QoQ % 0.00% 0.00% -2.17% 2.22% 0.32% 110.62% -
  Horiz. % 211.30% 211.30% 211.30% 216.00% 211.30% 210.62% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -9.79 % -4.36 % -8.08 % -9.35 % -11.48 % 33.84 % 41.16 % -
  QoQ % -124.54% 46.04% 13.58% 18.55% -133.92% -17.78% -
  Horiz. % -23.79% -10.59% -19.63% -22.72% -27.89% 82.22% 100.00%
ROE -1.29 % -0.66 % -1.23 % -1.40 % -1.69 % 5.52 % 6.38 % -
  QoQ % -95.45% 46.34% 12.14% 17.16% -130.62% -13.48% -
  Horiz. % -20.22% -10.34% -19.28% -21.94% -26.49% 86.52% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.07 11.11 12.25 12.22 13.99 14.46 29.08 -47.51%
  QoQ % -0.36% -9.31% 0.25% -12.65% -3.25% -50.28% -
  Horiz. % 38.07% 38.20% 42.13% 42.02% 48.11% 49.72% 100.00%
EPS -1.17 -0.60 -1.12 -1.27 -1.58 4.96 12.06 -
  QoQ % -95.00% 46.43% 11.81% 19.62% -131.85% -58.87% -
  Horiz. % -9.70% -4.98% -9.29% -10.53% -13.10% 41.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 0.9100 0.9100 0.9300 0.9000 1.8900 -38.60%
  QoQ % 0.00% 0.00% 0.00% -2.15% 3.33% -52.38% -
  Horiz. % 48.15% 48.15% 48.15% 48.15% 49.21% 47.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.83 10.87 11.99 12.22 13.68 14.10 13.46 -13.50%
  QoQ % -0.37% -9.34% -1.88% -10.67% -2.98% 4.75% -
  Horiz. % 80.46% 80.76% 89.08% 90.79% 101.63% 104.75% 100.00%
EPS -1.15 -0.59 -1.10 -1.27 -1.54 4.84 5.58 -
  QoQ % -94.92% 46.36% 13.39% 17.53% -131.82% -13.26% -
  Horiz. % -20.61% -10.57% -19.71% -22.76% -27.60% 86.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8902 0.8902 0.8902 0.9100 0.9098 0.8776 0.8750 1.16%
  QoQ % 0.00% 0.00% -2.18% 0.02% 3.67% 0.30% -
  Horiz. % 101.74% 101.74% 101.74% 104.00% 103.98% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3150 0.3000 0.3000 0.3800 0.4300 0.4650 1.1500 -
P/RPS 2.85 2.70 2.45 3.11 3.07 3.22 3.95 -19.57%
  QoQ % 5.56% 10.20% -21.22% 1.30% -4.66% -18.48% -
  Horiz. % 72.15% 68.35% 62.03% 78.73% 77.72% 81.52% 100.00%
P/EPS -26.87 -49.89 -26.76 -29.81 -27.29 9.37 9.54 -
  QoQ % 46.14% -86.43% 10.23% -9.23% -391.25% -1.78% -
  Horiz. % -281.66% -522.96% -280.50% -312.47% -286.06% 98.22% 100.00%
EY -3.72 -2.00 -3.74 -3.36 -3.66 10.67 10.49 -
  QoQ % -86.00% 46.52% -11.31% 8.20% -134.30% 1.72% -
  Horiz. % -35.46% -19.07% -35.65% -32.03% -34.89% 101.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.33 0.33 0.42 0.46 0.52 0.61 -30.97%
  QoQ % 6.06% 0.00% -21.43% -8.70% -11.54% -14.75% -
  Horiz. % 57.38% 54.10% 54.10% 68.85% 75.41% 85.25% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 29/11/18 30/08/18 21/05/18 27/02/18 28/11/17 -
Price 0.2950 0.3050 0.2900 0.3050 0.4950 0.4750 0.4700 -
P/RPS 2.67 2.74 2.37 2.50 3.54 3.29 1.62 39.57%
  QoQ % -2.55% 15.61% -5.20% -29.38% 7.60% 103.09% -
  Horiz. % 164.81% 169.14% 146.30% 154.32% 218.52% 203.09% 100.00%
P/EPS -25.16 -50.73 -25.86 -23.92 -31.42 9.57 3.90 -
  QoQ % 50.40% -96.17% -8.11% 23.87% -428.32% 145.38% -
  Horiz. % -645.13% -1,300.77% -663.08% -613.33% -805.64% 245.38% 100.00%
EY -3.97 -1.97 -3.87 -4.18 -3.18 10.45 25.66 -
  QoQ % -101.52% 49.10% 7.42% -31.45% -130.43% -59.28% -
  Horiz. % -15.47% -7.68% -15.08% -16.29% -12.39% 40.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.34 0.32 0.34 0.53 0.53 0.25 17.91%
  QoQ % -5.88% 6.25% -5.88% -35.85% 0.00% 112.00% -
  Horiz. % 128.00% 136.00% 128.00% 136.00% 212.00% 212.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

355  368  596  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.16-0.015 
 INIX 0.33+0.03 
 JCY 0.75+0.035 
 KANGER 0.215-0.005 
 SAPNRG 0.11+0.005 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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