Highlights

[BJASSET] QoQ TTM Result on 2015-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     53.53%    YoY -     199.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 397,274 407,914 409,734 416,028 416,486 416,015 419,421 -3.54%
  QoQ % -2.61% -0.44% -1.51% -0.11% 0.11% -0.81% -
  Horiz. % 94.72% 97.26% 97.69% 99.19% 99.30% 99.19% 100.00%
PBT 76,323 117,774 109,739 126,099 133,933 110,533 121,755 -26.69%
  QoQ % -35.20% 7.32% -12.97% -5.85% 21.17% -9.22% -
  Horiz. % 62.69% 96.73% 90.13% 103.57% 110.00% 90.78% 100.00%
Tax -25,114 -25,424 -24,381 -21,000 -66,838 -70,509 -71,350 -50.05%
  QoQ % 1.22% -4.28% -16.10% 68.58% 5.21% 1.18% -
  Horiz. % 35.20% 35.63% 34.17% 29.43% 93.68% 98.82% 100.00%
NP 51,209 92,350 85,358 105,099 67,095 40,024 50,405 1.06%
  QoQ % -44.55% 8.19% -18.78% 56.64% 67.64% -20.60% -
  Horiz. % 101.60% 183.22% 169.34% 208.51% 133.11% 79.40% 100.00%
NP to SH 38,381 76,877 72,400 89,529 58,314 34,057 43,918 -8.57%
  QoQ % -50.07% 6.18% -19.13% 53.53% 71.22% -22.45% -
  Horiz. % 87.39% 175.05% 164.85% 203.85% 132.78% 77.55% 100.00%
Tax Rate 32.90 % 21.59 % 22.22 % 16.65 % 49.90 % 63.79 % 58.60 % -31.87%
  QoQ % 52.39% -2.84% 33.45% -66.63% -21.77% 8.86% -
  Horiz. % 56.14% 36.84% 37.92% 28.41% 85.15% 108.86% 100.00%
Total Cost 346,065 315,564 324,376 310,929 349,391 375,991 369,016 -4.18%
  QoQ % 9.67% -2.72% 4.32% -11.01% -7.07% 1.89% -
  Horiz. % 93.78% 85.51% 87.90% 84.26% 94.68% 101.89% 100.00%
Net Worth 2,279,133 2,143,938 2,117,769 2,119,170 2,103,247 2,096,200 2,081,055 6.23%
  QoQ % 6.31% 1.24% -0.07% 0.76% 0.34% 0.73% -
  Horiz. % 109.52% 103.02% 101.76% 101.83% 101.07% 100.73% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,146 11,146 11,146 22,257 22,257 22,257 22,257 -36.86%
  QoQ % 0.00% 0.00% -49.92% 0.00% 0.00% 0.00% -
  Horiz. % 50.08% 50.08% 50.08% 100.00% 100.00% 100.00% 100.00%
Div Payout % 29.04 % 14.50 % 15.40 % 24.86 % 38.17 % 65.35 % 50.68 % -30.94%
  QoQ % 100.28% -5.84% -38.05% -34.87% -41.59% 28.95% -
  Horiz. % 57.30% 28.61% 30.39% 49.05% 75.32% 128.95% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,279,133 2,143,938 2,117,769 2,119,170 2,103,247 2,096,200 2,081,055 6.23%
  QoQ % 6.31% 1.24% -0.07% 0.76% 0.34% 0.73% -
  Horiz. % 109.52% 103.02% 101.76% 101.83% 101.07% 100.73% 100.00%
NOSH 1,117,222 1,116,634 1,114,615 1,115,352 1,112,829 1,115,000 1,112,864 0.26%
  QoQ % 0.05% 0.18% -0.07% 0.23% -0.19% 0.19% -
  Horiz. % 100.39% 100.34% 100.16% 100.22% 100.00% 100.19% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.89 % 22.64 % 20.83 % 25.26 % 16.11 % 9.62 % 12.02 % 4.76%
  QoQ % -43.07% 8.69% -17.54% 56.80% 67.46% -19.97% -
  Horiz. % 107.24% 188.35% 173.29% 210.15% 134.03% 80.03% 100.00%
ROE 1.68 % 3.59 % 3.42 % 4.22 % 2.77 % 1.62 % 2.11 % -14.06%
  QoQ % -53.20% 4.97% -18.96% 52.35% 70.99% -23.22% -
  Horiz. % 79.62% 170.14% 162.09% 200.00% 131.28% 76.78% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.56 36.53 36.76 37.30 37.43 37.31 37.69 -3.79%
  QoQ % -2.66% -0.63% -1.45% -0.35% 0.32% -1.01% -
  Horiz. % 94.35% 96.92% 97.53% 98.97% 99.31% 98.99% 100.00%
EPS 3.44 6.88 6.50 8.03 5.24 3.05 3.95 -8.78%
  QoQ % -50.00% 5.85% -19.05% 53.24% 71.80% -22.78% -
  Horiz. % 87.09% 174.18% 164.56% 203.29% 132.66% 77.22% 100.00%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -36.92%
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0400 1.9200 1.9000 1.9000 1.8900 1.8800 1.8700 5.96%
  QoQ % 6.25% 1.05% 0.00% 0.53% 0.53% 0.53% -
  Horiz. % 109.09% 102.67% 101.60% 101.60% 101.07% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.53 15.94 16.02 16.26 16.28 16.26 16.39 -3.52%
  QoQ % -2.57% -0.50% -1.48% -0.12% 0.12% -0.79% -
  Horiz. % 94.75% 97.25% 97.74% 99.21% 99.33% 99.21% 100.00%
EPS 1.50 3.01 2.83 3.50 2.28 1.33 1.72 -8.70%
  QoQ % -50.17% 6.36% -19.14% 53.51% 71.43% -22.67% -
  Horiz. % 87.21% 175.00% 164.53% 203.49% 132.56% 77.33% 100.00%
DPS 0.44 0.44 0.44 0.87 0.87 0.87 0.87 -36.44%
  QoQ % 0.00% 0.00% -49.43% 0.00% 0.00% 0.00% -
  Horiz. % 50.57% 50.57% 50.57% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8909 0.8380 0.8278 0.8284 0.8221 0.8194 0.8135 6.23%
  QoQ % 6.31% 1.23% -0.07% 0.77% 0.33% 0.73% -
  Horiz. % 109.51% 103.01% 101.76% 101.83% 101.06% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8300 0.9200 0.8050 0.8500 0.8450 0.9500 0.8300 -
P/RPS 2.33 2.52 2.19 2.28 2.26 2.55 2.20 3.89%
  QoQ % -7.54% 15.07% -3.95% 0.88% -11.37% 15.91% -
  Horiz. % 105.91% 114.55% 99.55% 103.64% 102.73% 115.91% 100.00%
P/EPS 24.16 13.36 12.39 10.59 16.13 31.10 21.03 9.66%
  QoQ % 80.84% 7.83% 17.00% -34.35% -48.14% 47.88% -
  Horiz. % 114.88% 63.53% 58.92% 50.36% 76.70% 147.88% 100.00%
EY 4.14 7.48 8.07 9.44 6.20 3.22 4.75 -8.73%
  QoQ % -44.65% -7.31% -14.51% 52.26% 92.55% -32.21% -
  Horiz. % 87.16% 157.47% 169.89% 198.74% 130.53% 67.79% 100.00%
DY 1.20 1.09 1.24 2.35 2.37 2.11 2.41 -37.10%
  QoQ % 10.09% -12.10% -47.23% -0.84% 12.32% -12.45% -
  Horiz. % 49.79% 45.23% 51.45% 97.51% 98.34% 87.55% 100.00%
P/NAPS 0.41 0.48 0.42 0.45 0.45 0.51 0.44 -4.59%
  QoQ % -14.58% 14.29% -6.67% 0.00% -11.76% 15.91% -
  Horiz. % 93.18% 109.09% 95.45% 102.27% 102.27% 115.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 13/08/14 -
Price 0.8000 0.8000 0.8300 0.8200 0.8300 0.9500 0.8200 -
P/RPS 2.25 2.19 2.26 2.20 2.22 2.55 2.18 2.12%
  QoQ % 2.74% -3.10% 2.73% -0.90% -12.94% 16.97% -
  Horiz. % 103.21% 100.46% 103.67% 100.92% 101.83% 116.97% 100.00%
P/EPS 23.29 11.62 12.78 10.22 15.84 31.10 20.78 7.88%
  QoQ % 100.43% -9.08% 25.05% -35.48% -49.07% 49.66% -
  Horiz. % 112.08% 55.92% 61.50% 49.18% 76.23% 149.66% 100.00%
EY 4.29 8.61 7.83 9.79 6.31 3.22 4.81 -7.32%
  QoQ % -50.17% 9.96% -20.02% 55.15% 95.96% -33.06% -
  Horiz. % 89.19% 179.00% 162.79% 203.53% 131.19% 66.94% 100.00%
DY 1.25 1.25 1.20 2.44 2.41 2.11 2.44 -35.90%
  QoQ % 0.00% 4.17% -50.82% 1.24% 14.22% -13.52% -
  Horiz. % 51.23% 51.23% 49.18% 100.00% 98.77% 86.48% 100.00%
P/NAPS 0.39 0.42 0.44 0.43 0.44 0.51 0.44 -7.71%
  QoQ % -7.14% -4.55% 2.33% -2.27% -13.73% 15.91% -
  Horiz. % 88.64% 95.45% 100.00% 97.73% 100.00% 115.91% 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
 
 

372  197  561  1384 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.0650.00 
 GOCEAN 0.0450.00 
 TANCO-WB 0.055+0.005 
 PERMAJU 0.14-0.005 
 TANCO 0.14+0.005 
 MTOUCHE 0.305+0.025 
 BJCORP-WB 0.045-0.005 
 ADVENTA 2.190.00 
 UCREST 0.305+0.01 
 PBBANK 4.16+0.06 

FEATURED POSTS

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

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Can this penny stock double in value this year? Swim With Sharks
4. 马银行大会圆满落幕/万年船 小股东大权利
5. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS