Highlights

[BJASSET] QoQ TTM Result on 2015-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -50.07%    YoY -     -34.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 383,408 387,092 388,960 397,274 407,914 409,734 416,028 -5.28%
  QoQ % -0.95% -0.48% -2.09% -2.61% -0.44% -1.51% -
  Horiz. % 92.16% 93.04% 93.49% 95.49% 98.05% 98.49% 100.00%
PBT -46,694 -28,194 49,599 76,323 117,774 109,739 126,099 -
  QoQ % -65.62% -156.84% -35.01% -35.20% 7.32% -12.97% -
  Horiz. % -37.03% -22.36% 39.33% 60.53% 93.40% 87.03% 100.00%
Tax -174,779 -19,139 -24,018 -25,114 -25,424 -24,381 -21,000 309.11%
  QoQ % -813.21% 20.31% 4.36% 1.22% -4.28% -16.10% -
  Horiz. % 832.28% 91.14% 114.37% 119.59% 121.07% 116.10% 100.00%
NP -221,473 -47,333 25,581 51,209 92,350 85,358 105,099 -
  QoQ % -367.90% -285.03% -50.05% -44.55% 8.19% -18.78% -
  Horiz. % -210.73% -45.04% 24.34% 48.72% 87.87% 81.22% 100.00%
NP to SH -225,063 -54,666 16,881 38,381 76,877 72,400 89,529 -
  QoQ % -311.71% -423.83% -56.02% -50.07% 6.18% -19.13% -
  Horiz. % -251.39% -61.06% 18.86% 42.87% 85.87% 80.87% 100.00%
Tax Rate - % - % 48.42 % 32.90 % 21.59 % 22.22 % 16.65 % -
  QoQ % 0.00% 0.00% 47.17% 52.39% -2.84% 33.45% -
  Horiz. % 0.00% 0.00% 290.81% 197.60% 129.67% 133.45% 100.00%
Total Cost 604,881 434,425 363,379 346,065 315,564 324,376 310,929 55.65%
  QoQ % 39.24% 19.55% 5.00% 9.67% -2.72% 4.32% -
  Horiz. % 194.54% 139.72% 116.87% 111.30% 101.49% 104.32% 100.00%
Net Worth 2,025,135 2,191,700 2,240,943 2,279,133 2,143,938 2,117,769 2,119,170 -2.97%
  QoQ % -7.60% -2.20% -1.68% 6.31% 1.24% -0.07% -
  Horiz. % 95.56% 103.42% 105.75% 107.55% 101.17% 99.93% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 0 0 11,146 11,146 11,146 11,146 22,257 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.92% -
  Horiz. % 0.00% 0.00% 50.08% 50.08% 50.08% 50.08% 100.00%
Div Payout % - % - % 66.03 % 29.04 % 14.50 % 15.40 % 24.86 % -
  QoQ % 0.00% 0.00% 127.38% 100.28% -5.84% -38.05% -
  Horiz. % 0.00% 0.00% 265.61% 116.81% 58.33% 61.95% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,025,135 2,191,700 2,240,943 2,279,133 2,143,938 2,117,769 2,119,170 -2.97%
  QoQ % -7.60% -2.20% -1.68% 6.31% 1.24% -0.07% -
  Horiz. % 95.56% 103.42% 105.75% 107.55% 101.17% 99.93% 100.00%
NOSH 1,112,711 1,112,538 1,103,913 1,117,222 1,116,634 1,114,615 1,115,352 -0.16%
  QoQ % 0.02% 0.78% -1.19% 0.05% 0.18% -0.07% -
  Horiz. % 99.76% 99.75% 98.97% 100.17% 100.11% 99.93% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -57.76 % -12.23 % 6.58 % 12.89 % 22.64 % 20.83 % 25.26 % -
  QoQ % -372.28% -285.87% -48.95% -43.07% 8.69% -17.54% -
  Horiz. % -228.66% -48.42% 26.05% 51.03% 89.63% 82.46% 100.00%
ROE -11.11 % -2.49 % 0.75 % 1.68 % 3.59 % 3.42 % 4.22 % -
  QoQ % -346.18% -432.00% -55.36% -53.20% 4.97% -18.96% -
  Horiz. % -263.27% -59.00% 17.77% 39.81% 85.07% 81.04% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.46 34.79 35.23 35.56 36.53 36.76 37.30 -5.13%
  QoQ % -0.95% -1.25% -0.93% -2.66% -0.63% -1.45% -
  Horiz. % 92.39% 93.27% 94.45% 95.34% 97.94% 98.55% 100.00%
EPS -20.23 -4.91 1.53 3.44 6.88 6.50 8.03 -
  QoQ % -312.02% -420.92% -55.52% -50.00% 5.85% -19.05% -
  Horiz. % -251.93% -61.15% 19.05% 42.84% 85.68% 80.95% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.8200 1.9700 2.0300 2.0400 1.9200 1.9000 1.9000 -2.82%
  QoQ % -7.61% -2.96% -0.49% 6.25% 1.05% 0.00% -
  Horiz. % 95.79% 103.68% 106.84% 107.37% 101.05% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.99 15.13 15.20 15.53 15.94 16.02 16.26 -5.26%
  QoQ % -0.93% -0.46% -2.12% -2.57% -0.50% -1.48% -
  Horiz. % 92.19% 93.05% 93.48% 95.51% 98.03% 98.52% 100.00%
EPS -8.80 -2.14 0.66 1.50 3.01 2.83 3.50 -
  QoQ % -311.21% -424.24% -56.00% -50.17% 6.36% -19.14% -
  Horiz. % -251.43% -61.14% 18.86% 42.86% 86.00% 80.86% 100.00%
DPS 0.00 0.00 0.44 0.44 0.44 0.44 0.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.43% -
  Horiz. % 0.00% 0.00% 50.57% 50.57% 50.57% 50.57% 100.00%
NAPS 0.7916 0.8567 0.8760 0.8909 0.8380 0.8278 0.8284 -2.98%
  QoQ % -7.60% -2.20% -1.67% 6.31% 1.23% -0.07% -
  Horiz. % 95.56% 103.42% 105.75% 107.54% 101.16% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7800 0.7800 0.8000 0.8300 0.9200 0.8050 0.8500 -
P/RPS 2.26 2.24 2.27 2.33 2.52 2.19 2.28 -0.58%
  QoQ % 0.89% -1.32% -2.58% -7.54% 15.07% -3.95% -
  Horiz. % 99.12% 98.25% 99.56% 102.19% 110.53% 96.05% 100.00%
P/EPS -3.86 -15.87 52.32 24.16 13.36 12.39 10.59 -
  QoQ % 75.68% -130.33% 116.56% 80.84% 7.83% 17.00% -
  Horiz. % -36.45% -149.86% 494.05% 228.14% 126.16% 117.00% 100.00%
EY -25.93 -6.30 1.91 4.14 7.48 8.07 9.44 -
  QoQ % -311.59% -429.84% -53.86% -44.65% -7.31% -14.51% -
  Horiz. % -274.68% -66.74% 20.23% 43.86% 79.24% 85.49% 100.00%
DY 0.00 0.00 1.25 1.20 1.09 1.24 2.35 -
  QoQ % 0.00% 0.00% 4.17% 10.09% -12.10% -47.23% -
  Horiz. % 0.00% 0.00% 53.19% 51.06% 46.38% 52.77% 100.00%
P/NAPS 0.43 0.40 0.39 0.41 0.48 0.42 0.45 -2.98%
  QoQ % 7.50% 2.56% -4.88% -14.58% 14.29% -6.67% -
  Horiz. % 95.56% 88.89% 86.67% 91.11% 106.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/12/16 24/08/16 25/05/16 22/02/16 27/11/15 18/08/15 01/06/15 -
Price 0.9150 0.7900 0.7900 0.8000 0.8000 0.8300 0.8200 -
P/RPS 2.66 2.27 2.24 2.25 2.19 2.26 2.20 13.45%
  QoQ % 17.18% 1.34% -0.44% 2.74% -3.10% 2.73% -
  Horiz. % 120.91% 103.18% 101.82% 102.27% 99.55% 102.73% 100.00%
P/EPS -4.52 -16.08 51.66 23.29 11.62 12.78 10.22 -
  QoQ % 71.89% -131.13% 121.81% 100.43% -9.08% 25.05% -
  Horiz. % -44.23% -157.34% 505.48% 227.89% 113.70% 125.05% 100.00%
EY -22.11 -6.22 1.94 4.29 8.61 7.83 9.79 -
  QoQ % -255.47% -420.62% -54.78% -50.17% 9.96% -20.02% -
  Horiz. % -225.84% -63.53% 19.82% 43.82% 87.95% 79.98% 100.00%
DY 0.00 0.00 1.27 1.25 1.25 1.20 2.44 -
  QoQ % 0.00% 0.00% 1.60% 0.00% 4.17% -50.82% -
  Horiz. % 0.00% 0.00% 52.05% 51.23% 51.23% 49.18% 100.00%
P/NAPS 0.50 0.40 0.39 0.39 0.42 0.44 0.43 10.55%
  QoQ % 25.00% 2.56% 0.00% -7.14% -4.55% 2.33% -
  Horiz. % 116.28% 93.02% 90.70% 90.70% 97.67% 102.33% 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
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
2. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
3. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
4. JAKS: What should I response? Any advice! Sslee blog
5. Malaysia's new Covid-19 cases jump to 4,498, highest in three months - Koon Yew Yin Koon Yew Yin's Blog
6. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS