Highlights

[BJASSET] QoQ TTM Result on 2018-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     46.37%    YoY -     -112.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 329,852 330,734 276,975 278,102 306,612 312,690 350,026 -3.88%
  QoQ % -0.27% 19.41% -0.41% -9.30% -1.94% -10.67% -
  Horiz. % 94.24% 94.49% 79.13% 79.45% 87.60% 89.33% 100.00%
PBT -11,721 -14,524 -11,383 4,074 -8,074 -12,493 -18,970 -27.44%
  QoQ % 19.30% -27.59% -379.41% 150.46% 35.37% 34.14% -
  Horiz. % 61.79% 76.56% 60.01% -21.48% 42.56% 65.86% 100.00%
Tax -69,240 -69,391 -15,734 -16,193 -16,692 -16,730 -21,225 119.80%
  QoQ % 0.22% -341.03% 2.83% 2.99% 0.23% 21.18% -
  Horiz. % 326.22% 326.93% 74.13% 76.29% 78.64% 78.82% 100.00%
NP -80,961 -83,915 -27,117 -12,119 -24,766 -29,223 -40,195 59.42%
  QoQ % 3.52% -209.46% -123.76% 51.07% 15.25% 27.30% -
  Horiz. % 201.42% 208.77% 67.46% 30.15% 61.61% 72.70% 100.00%
NP to SH -79,882 -82,581 -29,339 -15,048 -28,060 -32,616 -39,427 60.05%
  QoQ % 3.27% -181.47% -94.97% 46.37% 13.97% 17.27% -
  Horiz. % 202.61% 209.45% 74.41% 38.17% 71.17% 82.73% 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% 100.00% - - -
Total Cost 410,813 414,649 304,092 290,221 331,378 341,913 390,221 3.48%
  QoQ % -0.93% 36.36% 4.78% -12.42% -3.08% -12.38% -
  Horiz. % 105.28% 106.26% 77.93% 74.37% 84.92% 87.62% 100.00%
Net Worth 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 2,328,026 2,327,470 -4.43%
  QoQ % -0.13% -4.40% 0.00% 0.00% -2.17% 0.02% -
  Horiz. % 93.43% 93.55% 97.85% 97.85% 97.85% 100.02% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 2,328,026 2,327,470 -4.43%
  QoQ % -0.13% -4.40% 0.00% 0.00% -2.17% 0.02% -
  Horiz. % 93.43% 93.55% 97.85% 97.85% 97.85% 100.02% 100.00%
NOSH 2,558,270 2,502,656 2,502,656 2,502,656 2,502,656 2,558,270 2,502,656 1.47%
  QoQ % 2.22% 0.00% 0.00% 0.00% -2.17% 2.22% -
  Horiz. % 102.22% 100.00% 100.00% 100.00% 100.00% 102.22% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -24.54 % -25.37 % -9.79 % -4.36 % -8.08 % -9.35 % -11.48 % 65.86%
  QoQ % 3.27% -159.14% -124.54% 46.04% 13.58% 18.55% -
  Horiz. % 213.76% 220.99% 85.28% 37.98% 70.38% 81.45% 100.00%
ROE -3.67 % -3.79 % -1.29 % -0.66 % -1.23 % -1.40 % -1.69 % 67.62%
  QoQ % 3.17% -193.80% -95.45% 46.34% 12.14% 17.16% -
  Horiz. % 217.16% 224.26% 76.33% 39.05% 72.78% 82.84% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.89 13.22 11.07 11.11 12.25 12.22 13.99 -5.31%
  QoQ % -2.50% 19.42% -0.36% -9.31% 0.25% -12.65% -
  Horiz. % 92.14% 94.50% 79.13% 79.41% 87.56% 87.35% 100.00%
EPS -3.12 -3.30 -1.17 -0.60 -1.12 -1.27 -1.58 57.33%
  QoQ % 5.45% -182.05% -95.00% 46.43% 11.81% 19.62% -
  Horiz. % 197.47% 208.86% 74.05% 37.97% 70.89% 80.38% 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 0.8500 0.8700 0.9100 0.9100 0.9100 0.9100 0.9300 -5.82%
  QoQ % -2.30% -4.40% 0.00% 0.00% 0.00% -2.15% -
  Horiz. % 91.40% 93.55% 97.85% 97.85% 97.85% 97.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.89 12.93 10.83 10.87 11.99 12.22 13.68 -3.88%
  QoQ % -0.31% 19.39% -0.37% -9.34% -1.88% -10.67% -
  Horiz. % 94.23% 94.52% 79.17% 79.46% 87.65% 89.33% 100.00%
EPS -3.12 -3.23 -1.15 -0.59 -1.10 -1.27 -1.54 60.04%
  QoQ % 3.41% -180.87% -94.92% 46.36% 13.39% 17.53% -
  Horiz. % 202.60% 209.74% 74.68% 38.31% 71.43% 82.47% 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 0.8500 0.8511 0.8902 0.8902 0.8902 0.9100 0.9098 -4.43%
  QoQ % -0.13% -4.39% 0.00% 0.00% -2.18% 0.02% -
  Horiz. % 93.43% 93.55% 97.85% 97.85% 97.85% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3000 0.3050 0.3150 0.3000 0.3000 0.3800 0.4300 -
P/RPS 2.33 2.31 2.85 2.70 2.45 3.11 3.07 -16.78%
  QoQ % 0.87% -18.95% 5.56% 10.20% -21.22% 1.30% -
  Horiz. % 75.90% 75.24% 92.83% 87.95% 79.80% 101.30% 100.00%
P/EPS -9.61 -9.24 -26.87 -49.89 -26.76 -29.81 -27.29 -50.10%
  QoQ % -4.00% 65.61% 46.14% -86.43% 10.23% -9.23% -
  Horiz. % 35.21% 33.86% 98.46% 182.81% 98.06% 109.23% 100.00%
EY -10.41 -10.82 -3.72 -2.00 -3.74 -3.36 -3.66 100.62%
  QoQ % 3.79% -190.86% -86.00% 46.52% -11.31% 8.20% -
  Horiz. % 284.43% 295.63% 101.64% 54.64% 102.19% 91.80% 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 0.33 0.33 0.42 0.46 -16.64%
  QoQ % 0.00% 0.00% 6.06% 0.00% -21.43% -8.70% -
  Horiz. % 76.09% 76.09% 76.09% 71.74% 71.74% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 21/08/19 28/05/19 27/02/19 29/11/18 30/08/18 21/05/18 -
Price 0.2950 0.3050 0.2950 0.3050 0.2900 0.3050 0.4950 -
P/RPS 2.29 2.31 2.67 2.74 2.37 2.50 3.54 -25.18%
  QoQ % -0.87% -13.48% -2.55% 15.61% -5.20% -29.38% -
  Horiz. % 64.69% 65.25% 75.42% 77.40% 66.95% 70.62% 100.00%
P/EPS -9.45 -9.24 -25.16 -50.73 -25.86 -23.92 -31.42 -55.08%
  QoQ % -2.27% 63.28% 50.40% -96.17% -8.11% 23.87% -
  Horiz. % 30.08% 29.41% 80.08% 161.46% 82.30% 76.13% 100.00%
EY -10.58 -10.82 -3.97 -1.97 -3.87 -4.18 -3.18 122.70%
  QoQ % 2.22% -172.54% -101.52% 49.10% 7.42% -31.45% -
  Horiz. % 332.70% 340.25% 124.84% 61.95% 121.70% 131.45% 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 0.32 0.34 0.32 0.34 0.53 -24.15%
  QoQ % 0.00% 9.38% -5.88% 6.25% -5.88% -35.85% -
  Horiz. % 66.04% 66.04% 60.38% 64.15% 60.38% 64.15% 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.
 


 

259  314  538  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers