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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers