Highlights

[BJASSET] QoQ TTM Result on 2014-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     71.22%    YoY -     32.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 407,914 409,734 416,028 416,486 416,015 419,421 416,575 -1.39%
  QoQ % -0.44% -1.51% -0.11% 0.11% -0.81% 0.68% -
  Horiz. % 97.92% 98.36% 99.87% 99.98% 99.87% 100.68% 100.00%
PBT 117,774 109,739 126,099 133,933 110,533 121,755 103,525 8.97%
  QoQ % 7.32% -12.97% -5.85% 21.17% -9.22% 17.61% -
  Horiz. % 113.76% 106.00% 121.81% 129.37% 106.77% 117.61% 100.00%
Tax -25,424 -24,381 -21,000 -66,838 -70,509 -71,350 -70,611 -49.36%
  QoQ % -4.28% -16.10% 68.58% 5.21% 1.18% -1.05% -
  Horiz. % 36.01% 34.53% 29.74% 94.66% 99.86% 101.05% 100.00%
NP 92,350 85,358 105,099 67,095 40,024 50,405 32,914 98.81%
  QoQ % 8.19% -18.78% 56.64% 67.64% -20.60% 53.14% -
  Horiz. % 280.58% 259.34% 319.31% 203.85% 121.60% 153.14% 100.00%
NP to SH 76,877 72,400 89,529 58,314 34,057 43,918 29,915 87.51%
  QoQ % 6.18% -19.13% 53.53% 71.22% -22.45% 46.81% -
  Horiz. % 256.98% 242.02% 299.28% 194.93% 113.85% 146.81% 100.00%
Tax Rate 21.59 % 22.22 % 16.65 % 49.90 % 63.79 % 58.60 % 68.21 % -53.52%
  QoQ % -2.84% 33.45% -66.63% -21.77% 8.86% -14.09% -
  Horiz. % 31.65% 32.58% 24.41% 73.16% 93.52% 85.91% 100.00%
Total Cost 315,564 324,376 310,929 349,391 375,991 369,016 383,661 -12.20%
  QoQ % -2.72% 4.32% -11.01% -7.07% 1.89% -3.82% -
  Horiz. % 82.25% 84.55% 81.04% 91.07% 98.00% 96.18% 100.00%
Net Worth 2,143,938 2,117,769 2,119,170 2,103,247 2,096,200 2,081,055 2,060,899 2.67%
  QoQ % 1.24% -0.07% 0.76% 0.34% 0.73% 0.98% -
  Horiz. % 104.03% 102.76% 102.83% 102.05% 101.71% 100.98% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,146 11,146 22,257 22,257 22,257 22,257 16,728 -23.70%
  QoQ % 0.00% -49.92% 0.00% 0.00% 0.00% 33.05% -
  Horiz. % 66.63% 66.63% 133.05% 133.05% 133.05% 133.05% 100.00%
Div Payout % 14.50 % 15.40 % 24.86 % 38.17 % 65.35 % 50.68 % 55.92 % -59.30%
  QoQ % -5.84% -38.05% -34.87% -41.59% 28.95% -9.37% -
  Horiz. % 25.93% 27.54% 44.46% 68.26% 116.86% 90.63% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,143,938 2,117,769 2,119,170 2,103,247 2,096,200 2,081,055 2,060,899 2.67%
  QoQ % 1.24% -0.07% 0.76% 0.34% 0.73% 0.98% -
  Horiz. % 104.03% 102.76% 102.83% 102.05% 101.71% 100.98% 100.00%
NOSH 1,116,634 1,114,615 1,115,352 1,112,829 1,115,000 1,112,864 1,113,999 0.16%
  QoQ % 0.18% -0.07% 0.23% -0.19% 0.19% -0.10% -
  Horiz. % 100.24% 100.06% 100.12% 99.89% 100.09% 99.90% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.64 % 20.83 % 25.26 % 16.11 % 9.62 % 12.02 % 7.90 % 101.63%
  QoQ % 8.69% -17.54% 56.80% 67.46% -19.97% 52.15% -
  Horiz. % 286.58% 263.67% 319.75% 203.92% 121.77% 152.15% 100.00%
ROE 3.59 % 3.42 % 4.22 % 2.77 % 1.62 % 2.11 % 1.45 % 82.91%
  QoQ % 4.97% -18.96% 52.35% 70.99% -23.22% 45.52% -
  Horiz. % 247.59% 235.86% 291.03% 191.03% 111.72% 145.52% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 36.53 36.76 37.30 37.43 37.31 37.69 37.39 -1.54%
  QoQ % -0.63% -1.45% -0.35% 0.32% -1.01% 0.80% -
  Horiz. % 97.70% 98.32% 99.76% 100.11% 99.79% 100.80% 100.00%
EPS 6.88 6.50 8.03 5.24 3.05 3.95 2.69 86.91%
  QoQ % 5.85% -19.05% 53.24% 71.80% -22.78% 46.84% -
  Horiz. % 255.76% 241.64% 298.51% 194.80% 113.38% 146.84% 100.00%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 1.50 -23.67%
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 66.67% 66.67% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 1.9200 1.9000 1.9000 1.8900 1.8800 1.8700 1.8500 2.50%
  QoQ % 1.05% 0.00% 0.53% 0.53% 0.53% 1.08% -
  Horiz. % 103.78% 102.70% 102.70% 102.16% 101.62% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.94 16.02 16.26 16.28 16.26 16.39 16.28 -1.40%
  QoQ % -0.50% -1.48% -0.12% 0.12% -0.79% 0.68% -
  Horiz. % 97.91% 98.40% 99.88% 100.00% 99.88% 100.68% 100.00%
EPS 3.01 2.83 3.50 2.28 1.33 1.72 1.17 87.65%
  QoQ % 6.36% -19.14% 53.51% 71.43% -22.67% 47.01% -
  Horiz. % 257.26% 241.88% 299.15% 194.87% 113.68% 147.01% 100.00%
DPS 0.44 0.44 0.87 0.87 0.87 0.87 0.65 -22.89%
  QoQ % 0.00% -49.43% 0.00% 0.00% 0.00% 33.85% -
  Horiz. % 67.69% 67.69% 133.85% 133.85% 133.85% 133.85% 100.00%
NAPS 0.8380 0.8278 0.8284 0.8221 0.8194 0.8135 0.8056 2.66%
  QoQ % 1.23% -0.07% 0.77% 0.33% 0.73% 0.98% -
  Horiz. % 104.02% 102.76% 102.83% 102.05% 101.71% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9200 0.8050 0.8500 0.8450 0.9500 0.8300 0.8500 -
P/RPS 2.52 2.19 2.28 2.26 2.55 2.20 2.27 7.21%
  QoQ % 15.07% -3.95% 0.88% -11.37% 15.91% -3.08% -
  Horiz. % 111.01% 96.48% 100.44% 99.56% 112.33% 96.92% 100.00%
P/EPS 13.36 12.39 10.59 16.13 31.10 21.03 31.65 -43.70%
  QoQ % 7.83% 17.00% -34.35% -48.14% 47.88% -33.55% -
  Horiz. % 42.21% 39.15% 33.46% 50.96% 98.26% 66.45% 100.00%
EY 7.48 8.07 9.44 6.20 3.22 4.75 3.16 77.52%
  QoQ % -7.31% -14.51% 52.26% 92.55% -32.21% 50.32% -
  Horiz. % 236.71% 255.38% 298.73% 196.20% 101.90% 150.32% 100.00%
DY 1.09 1.24 2.35 2.37 2.11 2.41 1.76 -27.32%
  QoQ % -12.10% -47.23% -0.84% 12.32% -12.45% 36.93% -
  Horiz. % 61.93% 70.45% 133.52% 134.66% 119.89% 136.93% 100.00%
P/NAPS 0.48 0.42 0.45 0.45 0.51 0.44 0.46 2.88%
  QoQ % 14.29% -6.67% 0.00% -11.76% 15.91% -4.35% -
  Horiz. % 104.35% 91.30% 97.83% 97.83% 110.87% 95.65% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 13/08/14 20/05/14 -
Price 0.8000 0.8300 0.8200 0.8300 0.9500 0.8200 0.8350 -
P/RPS 2.19 2.26 2.20 2.22 2.55 2.18 2.23 -1.20%
  QoQ % -3.10% 2.73% -0.90% -12.94% 16.97% -2.24% -
  Horiz. % 98.21% 101.35% 98.65% 99.55% 114.35% 97.76% 100.00%
P/EPS 11.62 12.78 10.22 15.84 31.10 20.78 31.09 -48.08%
  QoQ % -9.08% 25.05% -35.48% -49.07% 49.66% -33.16% -
  Horiz. % 37.38% 41.11% 32.87% 50.95% 100.03% 66.84% 100.00%
EY 8.61 7.83 9.79 6.31 3.22 4.81 3.22 92.53%
  QoQ % 9.96% -20.02% 55.15% 95.96% -33.06% 49.38% -
  Horiz. % 267.39% 243.17% 304.04% 195.96% 100.00% 149.38% 100.00%
DY 1.25 1.20 2.44 2.41 2.11 2.44 1.80 -21.56%
  QoQ % 4.17% -50.82% 1.24% 14.22% -13.52% 35.56% -
  Horiz. % 69.44% 66.67% 135.56% 133.89% 117.22% 135.56% 100.00%
P/NAPS 0.42 0.44 0.43 0.44 0.51 0.44 0.45 -4.49%
  QoQ % -4.55% 2.33% -2.27% -13.73% 15.91% -2.22% -
  Horiz. % 93.33% 97.78% 95.56% 97.78% 113.33% 97.78% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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