Highlights

[BJASSET] YoY Annualized Quarter Result on 2015-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -18.12%    YoY -     60.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 312,690 356,358 387,092 411,945 419,426 361,651 331,370 -0.96%
  YoY % -12.25% -7.94% -6.03% -1.78% 15.98% 9.14% -
  Horiz. % 94.36% 107.54% 116.82% 124.32% 126.57% 109.14% 100.00%
PBT -12,493 8,213 -27,599 108,107 121,699 70,841 201,309 -
  YoY % -252.11% 129.76% -125.53% -11.17% 71.79% -64.81% -
  Horiz. % -6.21% 4.08% -13.71% 53.70% 60.45% 35.19% 100.00%
Tax -16,730 -20,108 -19,135 -24,130 -71,100 -17,954 -18,085 -1.29%
  YoY % 16.80% -5.08% 20.70% 66.06% -296.01% 0.72% -
  Horiz. % 92.51% 111.19% 105.81% 133.43% 393.14% 99.28% 100.00%
NP -29,223 -11,895 -46,734 83,977 50,599 52,887 183,224 -
  YoY % -145.67% 74.55% -155.65% 65.97% -4.33% -71.14% -
  Horiz. % -15.95% -6.49% -25.51% 45.83% 27.62% 28.86% 100.00%
NP to SH -32,616 -11,115 -54,122 72,711 45,341 45,819 177,290 -
  YoY % -193.44% 79.46% -174.43% 60.36% -1.04% -74.16% -
  Horiz. % -18.40% -6.27% -30.53% 41.01% 25.57% 25.84% 100.00%
Tax Rate - % 244.83 % - % 22.32 % 58.42 % 25.34 % 8.98 % -
  YoY % 0.00% 0.00% 0.00% -61.79% 130.54% 182.18% -
  Horiz. % 0.00% 2,726.39% 0.00% 248.55% 650.56% 282.18% 100.00%
Total Cost 341,913 368,253 433,826 327,968 368,827 308,764 148,146 14.95%
  YoY % -7.15% -15.12% 32.28% -11.08% 19.45% 108.42% -
  Horiz. % 230.79% 248.57% 292.84% 221.38% 248.96% 208.42% 100.00%
Net Worth 2,328,026 2,121,954 2,193,320 2,116,307 2,079,155 2,213,061 2,181,647 1.09%
  YoY % 9.71% -3.25% 3.64% 1.79% -6.05% 1.44% -
  Horiz. % 106.71% 97.26% 100.54% 97.01% 95.30% 101.44% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 11,138 22,236 22,241 16,696 -
  YoY % 0.00% 0.00% 0.00% -49.91% -0.02% 33.21% -
  Horiz. % 0.00% 0.00% 0.00% 66.71% 133.19% 133.21% 100.00%
Div Payout % - % - % - % 15.32 % 49.04 % 48.54 % 9.42 % -
  YoY % 0.00% 0.00% 0.00% -68.76% 1.03% 415.29% -
  Horiz. % 0.00% 0.00% 0.00% 162.63% 520.59% 515.29% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,328,026 2,121,954 2,193,320 2,116,307 2,079,155 2,213,061 2,181,647 1.09%
  YoY % 9.71% -3.25% 3.64% 1.79% -6.05% 1.44% -
  Horiz. % 106.71% 97.26% 100.54% 97.01% 95.30% 101.44% 100.00%
NOSH 2,558,270 1,122,727 1,113,360 1,113,846 1,111,848 1,112,091 1,113,085 14.87%
  YoY % 127.86% 0.84% -0.04% 0.18% -0.02% -0.09% -
  Horiz. % 229.84% 100.87% 100.02% 100.07% 99.89% 99.91% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -9.35 % -3.34 % -12.07 % 20.39 % 12.06 % 14.62 % 55.29 % -
  YoY % -179.94% 72.33% -159.20% 69.07% -17.51% -73.56% -
  Horiz. % -16.91% -6.04% -21.83% 36.88% 21.81% 26.44% 100.00%
ROE -1.40 % -0.52 % -2.47 % 3.44 % 2.18 % 2.07 % 8.13 % -
  YoY % -169.23% 78.95% -171.80% 57.80% 5.31% -74.54% -
  Horiz. % -17.22% -6.40% -30.38% 42.31% 26.81% 25.46% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.22 31.74 34.77 36.98 37.72 32.52 29.77 -13.79%
  YoY % -61.50% -8.71% -5.98% -1.96% 15.99% 9.24% -
  Horiz. % 41.05% 106.62% 116.80% 124.22% 126.70% 109.24% 100.00%
EPS -1.30 -0.99 -4.86 6.53 4.07 4.12 15.93 -
  YoY % -31.31% 79.63% -174.43% 60.44% -1.21% -74.14% -
  Horiz. % -8.16% -6.21% -30.51% 40.99% 25.55% 25.86% 100.00%
DPS 0.00 0.00 0.00 1.00 2.00 2.00 1.50 -
  YoY % 0.00% 0.00% 0.00% -50.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 133.33% 133.33% 100.00%
NAPS 0.9100 1.8900 1.9700 1.9000 1.8700 1.9900 1.9600 -12.00%
  YoY % -51.85% -4.06% 3.68% 1.60% -6.03% 1.53% -
  Horiz. % 46.43% 96.43% 100.51% 96.94% 95.41% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.22 13.93 15.13 16.10 16.39 14.14 12.95 -0.96%
  YoY % -12.28% -7.93% -6.02% -1.77% 15.91% 9.19% -
  Horiz. % 94.36% 107.57% 116.83% 124.32% 126.56% 109.19% 100.00%
EPS -1.30 -0.43 -2.12 2.84 1.77 1.79 6.93 -
  YoY % -202.33% 79.72% -174.65% 60.45% -1.12% -74.17% -
  Horiz. % -18.76% -6.20% -30.59% 40.98% 25.54% 25.83% 100.00%
DPS 0.00 0.00 0.00 0.44 0.87 0.87 0.65 -
  YoY % 0.00% 0.00% 0.00% -49.43% 0.00% 33.85% -
  Horiz. % 0.00% 0.00% 0.00% 67.69% 133.85% 133.85% 100.00%
NAPS 0.9100 0.8294 0.8573 0.8272 0.8127 0.8651 0.8528 1.09%
  YoY % 9.72% -3.25% 3.64% 1.78% -6.06% 1.44% -
  Horiz. % 106.71% 97.26% 100.53% 97.00% 95.30% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3800 1.2500 0.7800 0.8050 0.8300 0.9050 0.8400 -
P/RPS 3.11 3.94 2.24 2.18 2.20 2.78 2.82 1.64%
  YoY % -21.07% 75.89% 2.75% -0.91% -20.86% -1.42% -
  Horiz. % 110.28% 139.72% 79.43% 77.30% 78.01% 98.58% 100.00%
P/EPS -29.81 -126.26 -16.05 12.33 20.35 21.97 5.27 -
  YoY % 76.39% -686.67% -230.17% -39.41% -7.37% 316.89% -
  Horiz. % -565.65% -2,395.83% -304.55% 233.97% 386.15% 416.89% 100.00%
EY -3.36 -0.79 -6.23 8.11 4.91 4.55 18.96 -
  YoY % -325.32% 87.32% -176.82% 65.17% 7.91% -76.00% -
  Horiz. % -17.72% -4.17% -32.86% 42.77% 25.90% 24.00% 100.00%
DY 0.00 0.00 0.00 1.24 2.41 2.21 1.79 -
  YoY % 0.00% 0.00% 0.00% -48.55% 9.05% 23.46% -
  Horiz. % 0.00% 0.00% 0.00% 69.27% 134.64% 123.46% 100.00%
P/NAPS 0.42 0.66 0.40 0.42 0.44 0.45 0.43 -0.39%
  YoY % -36.36% 65.00% -4.76% -4.55% -2.22% 4.65% -
  Horiz. % 97.67% 153.49% 93.02% 97.67% 102.33% 104.65% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 24/08/17 24/08/16 18/08/15 13/08/14 16/08/13 28/08/12 -
Price 0.3050 1.1900 0.7900 0.8300 0.8200 0.8700 0.9400 -
P/RPS 2.50 3.75 2.27 2.24 2.17 2.68 3.16 -3.83%
  YoY % -33.33% 65.20% 1.34% 3.23% -19.03% -15.19% -
  Horiz. % 79.11% 118.67% 71.84% 70.89% 68.67% 84.81% 100.00%
P/EPS -23.92 -120.20 -16.25 12.71 20.11 21.12 5.90 -
  YoY % 80.10% -639.69% -227.85% -36.80% -4.78% 257.97% -
  Horiz. % -405.42% -2,037.29% -275.42% 215.42% 340.85% 357.97% 100.00%
EY -4.18 -0.83 -6.15 7.86 4.97 4.74 16.94 -
  YoY % -403.61% 86.50% -178.24% 58.15% 4.85% -72.02% -
  Horiz. % -24.68% -4.90% -36.30% 46.40% 29.34% 27.98% 100.00%
DY 0.00 0.00 0.00 1.20 2.44 2.30 1.60 -
  YoY % 0.00% 0.00% 0.00% -50.82% 6.09% 43.75% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 152.50% 143.75% 100.00%
P/NAPS 0.34 0.63 0.40 0.44 0.44 0.44 0.48 -5.58%
  YoY % -46.03% 57.50% -9.09% 0.00% 0.00% -8.33% -
  Horiz. % 70.83% 131.25% 83.33% 91.67% 91.67% 91.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  109  348  1407 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.005-0.005 
 HIBISCS 0.355+0.015 
 MINETEC 0.135+0.01 
 JAKS 0.84+0.08 
 ARMADA 0.145+0.01 
 NETX 0.010.00 
 HSI-C9J 0.18-0.025 
 MCT 0.165+0.03 
 HSI-H8M 0.57+0.03 
 SAPNRG 0.080.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers