Highlights

[BJASSET] QoQ TTM Result on 2019-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     3.27%    YoY -     -184.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 312,832 324,405 329,852 330,734 276,975 278,102 306,612 1.35%
  QoQ % -3.57% -1.65% -0.27% 19.41% -0.41% -9.30% -
  Horiz. % 102.03% 105.80% 107.58% 107.87% 90.33% 90.70% 100.00%
PBT -22,880 -8,912 -11,721 -14,524 -11,383 4,074 -8,074 100.13%
  QoQ % -156.73% 23.97% 19.30% -27.59% -379.41% 150.46% -
  Horiz. % 283.38% 110.38% 145.17% 179.89% 140.98% -50.46% 100.00%
Tax -69,727 -68,744 -69,240 -69,391 -15,734 -16,193 -16,692 159.15%
  QoQ % -1.43% 0.72% 0.22% -341.03% 2.83% 2.99% -
  Horiz. % 417.73% 411.84% 414.81% 415.71% 94.26% 97.01% 100.00%
NP -92,607 -77,656 -80,961 -83,915 -27,117 -12,119 -24,766 140.72%
  QoQ % -19.25% 4.08% 3.52% -209.46% -123.76% 51.07% -
  Horiz. % 373.93% 313.56% 326.90% 338.83% 109.49% 48.93% 100.00%
NP to SH -91,031 -76,429 -79,882 -82,581 -29,339 -15,048 -28,060 118.99%
  QoQ % -19.11% 4.32% 3.27% -181.47% -94.97% 46.37% -
  Horiz. % 324.42% 272.38% 284.68% 294.30% 104.56% 53.63% 100.00%
Tax Rate - % - % - % - % - % 397.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 405,439 402,061 410,813 414,649 304,092 290,221 331,378 14.38%
  QoQ % 0.84% -2.13% -0.93% 36.36% 4.78% -12.42% -
  Horiz. % 122.35% 121.33% 123.97% 125.13% 91.77% 87.58% 100.00%
Net Worth 2,148,947 2,174,530 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 -3.79%
  QoQ % -1.18% 0.00% -0.13% -4.40% 0.00% 0.00% -
  Horiz. % 94.36% 95.48% 95.48% 95.60% 100.00% 100.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,148,947 2,174,530 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 -3.79%
  QoQ % -1.18% 0.00% -0.13% -4.40% 0.00% 0.00% -
  Horiz. % 94.36% 95.48% 95.48% 95.60% 100.00% 100.00% 100.00%
NOSH 2,558,270 2,558,270 2,558,270 2,502,656 2,502,656 2,502,656 2,502,656 1.47%
  QoQ % 0.00% 0.00% 2.22% 0.00% 0.00% 0.00% -
  Horiz. % 102.22% 102.22% 102.22% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -29.60 % -23.94 % -24.54 % -25.37 % -9.79 % -4.36 % -8.08 % 137.45%
  QoQ % -23.64% 2.44% 3.27% -159.14% -124.54% 46.04% -
  Horiz. % 366.34% 296.29% 303.71% 313.99% 121.16% 53.96% 100.00%
ROE -4.24 % -3.51 % -3.67 % -3.79 % -1.29 % -0.66 % -1.23 % 128.02%
  QoQ % -20.80% 4.36% 3.17% -193.80% -95.45% 46.34% -
  Horiz. % 344.72% 285.37% 298.37% 308.13% 104.88% 53.66% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.23 12.68 12.89 13.22 11.07 11.11 12.25 -0.11%
  QoQ % -3.55% -1.63% -2.50% 19.42% -0.36% -9.31% -
  Horiz. % 99.84% 103.51% 105.22% 107.92% 90.37% 90.69% 100.00%
EPS -3.56 -2.99 -3.12 -3.30 -1.17 -0.60 -1.12 116.03%
  QoQ % -19.06% 4.17% 5.45% -182.05% -95.00% 46.43% -
  Horiz. % 317.86% 266.96% 278.57% 294.64% 104.46% 53.57% 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 0.8400 0.8500 0.8500 0.8700 0.9100 0.9100 0.9100 -5.19%
  QoQ % -1.18% 0.00% -2.30% -4.40% 0.00% 0.00% -
  Horiz. % 92.31% 93.41% 93.41% 95.60% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.23 12.68 12.89 12.93 10.83 10.87 11.99 1.33%
  QoQ % -3.55% -1.63% -0.31% 19.39% -0.37% -9.34% -
  Horiz. % 102.00% 105.75% 107.51% 107.84% 90.33% 90.66% 100.00%
EPS -3.56 -2.99 -3.12 -3.23 -1.15 -0.59 -1.10 118.64%
  QoQ % -19.06% 4.17% 3.41% -180.87% -94.92% 46.36% -
  Horiz. % 323.64% 271.82% 283.64% 293.64% 104.55% 53.64% 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 0.8400 0.8500 0.8500 0.8511 0.8902 0.8902 0.8902 -3.79%
  QoQ % -1.18% 0.00% -0.13% -4.39% 0.00% 0.00% -
  Horiz. % 94.36% 95.48% 95.48% 95.61% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2950 0.3000 0.3000 0.3050 0.3150 0.3000 0.3000 -
P/RPS 2.41 2.37 2.33 2.31 2.85 2.70 2.45 -1.09%
  QoQ % 1.69% 1.72% 0.87% -18.95% 5.56% 10.20% -
  Horiz. % 98.37% 96.73% 95.10% 94.29% 116.33% 110.20% 100.00%
P/EPS -8.29 -10.04 -9.61 -9.24 -26.87 -49.89 -26.76 -54.18%
  QoQ % 17.43% -4.47% -4.00% 65.61% 46.14% -86.43% -
  Horiz. % 30.98% 37.52% 35.91% 34.53% 100.41% 186.43% 100.00%
EY -12.06 -9.96 -10.41 -10.82 -3.72 -2.00 -3.74 118.11%
  QoQ % -21.08% 4.32% 3.79% -190.86% -86.00% 46.52% -
  Horiz. % 322.46% 266.31% 278.34% 289.30% 99.47% 53.48% 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 0.35 0.35 0.35 0.35 0.33 0.33 4.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.06% 0.00% -
  Horiz. % 106.06% 106.06% 106.06% 106.06% 106.06% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/06/20 20/02/20 18/11/19 21/08/19 28/05/19 27/02/19 29/11/18 -
Price 0.2750 0.3000 0.2950 0.3050 0.2950 0.3050 0.2900 -
P/RPS 2.25 2.37 2.29 2.31 2.67 2.74 2.37 -3.40%
  QoQ % -5.06% 3.49% -0.87% -13.48% -2.55% 15.61% -
  Horiz. % 94.94% 100.00% 96.62% 97.47% 112.66% 115.61% 100.00%
P/EPS -7.73 -10.04 -9.45 -9.24 -25.16 -50.73 -25.86 -55.26%
  QoQ % 23.01% -6.24% -2.27% 63.28% 50.40% -96.17% -
  Horiz. % 29.89% 38.82% 36.54% 35.73% 97.29% 196.17% 100.00%
EY -12.94 -9.96 -10.58 -10.82 -3.97 -1.97 -3.87 123.44%
  QoQ % -29.92% 5.86% 2.22% -172.54% -101.52% 49.10% -
  Horiz. % 334.37% 257.36% 273.39% 279.59% 102.58% 50.90% 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 0.33 0.35 0.35 0.35 0.32 0.34 0.32 2.07%
  QoQ % -5.71% 0.00% 0.00% 9.38% -5.88% 6.25% -
  Horiz. % 103.13% 109.38% 109.38% 109.38% 100.00% 106.25% 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
 
 

604  315  535  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.115 
 PDZ-WB 0.055+0.025 
 IRIS 0.29+0.03 
 EDUSPEC 0.020.00 
 MQTECH 0.09+0.025 
 VC 0.08+0.02 
 DGB 0.05+0.015 
 ANZO 0.205-0.03 
 MLAB 0.055+0.015 
 AIRASIA 0.705-0.15 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers