Highlights

[BJASSET] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -37.05%    YoY -     -58.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 319,732 367,312 382,048 389,328 402,952 324,036 304,384 0.82%
  YoY % -12.95% -3.86% -1.87% -3.38% 24.35% 6.46% -
  Horiz. % 105.04% 120.67% 125.52% 127.91% 132.38% 106.46% 100.00%
PBT -15,104 -2,488 71,512 39,372 84,260 103,740 132,640 -
  YoY % -507.07% -103.48% 81.63% -53.27% -18.78% -21.79% -
  Horiz. % -11.39% -1.88% 53.91% 29.68% 63.53% 78.21% 100.00%
Tax -5,472 -632,820 -10,260 -6,088 -9,452 -6,760 -5,348 0.38%
  YoY % 99.14% -6,067.84% -68.53% 35.59% -39.82% -26.40% -
  Horiz. % 102.32% 11,832.83% 191.85% 113.84% 176.74% 126.40% 100.00%
NP -20,576 -635,308 61,252 33,284 74,808 96,980 127,292 -
  YoY % 96.76% -1,137.20% 84.03% -55.51% -22.86% -23.81% -
  Horiz. % -16.16% -499.10% 48.12% 26.15% 58.77% 76.19% 100.00%
NP to SH -19,424 -635,136 46,452 28,544 67,988 91,412 123,060 -
  YoY % 96.94% -1,467.30% 62.74% -58.02% -25.62% -25.72% -
  Horiz. % -15.78% -516.12% 37.75% 23.20% 55.25% 74.28% 100.00%
Tax Rate - % - % 14.35 % 15.46 % 11.22 % 6.52 % 4.03 % -
  YoY % 0.00% 0.00% -7.18% 37.79% 72.09% 61.79% -
  Horiz. % 0.00% 0.00% 356.08% 383.62% 278.41% 161.79% 100.00%
Total Cost 340,308 1,002,620 320,796 356,044 328,144 227,056 177,092 11.49%
  YoY % -66.06% 212.54% -9.90% 8.50% 44.52% 28.21% -
  Horiz. % 192.16% 566.16% 181.15% 201.05% 185.30% 128.21% 100.00%
Net Worth 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 3.54%
  YoY % 10.54% -5.54% 2.28% -5.65% 15.21% 6.15% -
  Horiz. % 123.20% 111.46% 118.00% 115.37% 122.29% 106.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 3.54%
  YoY % 10.54% -5.54% 2.28% -5.65% 15.21% 6.15% -
  Horiz. % 123.20% 111.46% 118.00% 115.37% 122.29% 106.15% 100.00%
NOSH 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 1,114,673 1.02%
  YoY % 6.44% -0.35% 0.15% 0.37% -0.35% 0.01% -
  Horiz. % 106.25% 99.82% 100.18% 100.03% 99.66% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -6.44 % -172.96 % 16.03 % 8.55 % 18.56 % 29.93 % 41.82 % -
  YoY % 96.28% -1,178.98% 87.49% -53.93% -37.99% -28.43% -
  Horiz. % -15.40% -413.58% 38.33% 20.44% 44.38% 71.57% 100.00%
ROE -0.87 % -31.36 % 2.17 % 1.36 % 3.06 % 4.74 % 6.77 % -
  YoY % 97.23% -1,545.16% 59.56% -55.56% -35.44% -29.99% -
  Horiz. % -12.85% -463.22% 32.05% 20.09% 45.20% 70.01% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.00 33.01 34.21 34.92 36.27 29.07 27.31 -0.19%
  YoY % -18.21% -3.51% -2.03% -3.72% 24.77% 6.44% -
  Horiz. % 98.86% 120.87% 125.27% 127.87% 132.81% 106.44% 100.00%
EPS -1.64 -57.08 4.16 2.56 6.12 8.20 11.04 -
  YoY % 97.13% -1,472.12% 62.50% -58.17% -25.37% -25.72% -
  Horiz. % -14.86% -517.03% 37.68% 23.19% 55.43% 74.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8900 1.8200 1.9200 1.8800 2.0000 1.7300 1.6300 2.49%
  YoY % 3.85% -5.21% 2.13% -6.00% 15.61% 6.13% -
  Horiz. % 115.95% 111.66% 117.79% 115.34% 122.70% 106.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.50 14.36 14.93 15.22 15.75 12.67 11.90 0.82%
  YoY % -12.95% -3.82% -1.91% -3.37% 24.31% 6.47% -
  Horiz. % 105.04% 120.67% 125.46% 127.90% 132.35% 106.47% 100.00%
EPS -0.76 -24.83 1.82 1.12 2.66 3.57 4.81 -
  YoY % 96.94% -1,464.29% 62.50% -57.89% -25.49% -25.78% -
  Horiz. % -15.80% -516.22% 37.84% 23.28% 55.30% 74.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8750 0.7916 0.8380 0.8194 0.8685 0.7539 0.7102 3.54%
  YoY % 10.54% -5.54% 2.27% -5.65% 15.20% 6.15% -
  Horiz. % 123.20% 111.46% 117.99% 115.38% 122.29% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1500 0.7800 0.9200 0.9500 0.8450 0.9000 0.7800 -
P/RPS 4.26 2.36 2.69 2.72 2.33 3.10 2.86 6.86%
  YoY % 80.51% -12.27% -1.10% 16.74% -24.84% 8.39% -
  Horiz. % 148.95% 82.52% 94.06% 95.10% 81.47% 108.39% 100.00%
P/EPS -70.12 -1.37 22.12 37.11 13.81 10.98 7.07 -
  YoY % -5,018.25% -106.19% -40.39% 168.72% 25.77% 55.30% -
  Horiz. % -991.80% -19.38% 312.87% 524.89% 195.33% 155.30% 100.00%
EY -1.43 -73.18 4.52 2.69 7.24 9.11 14.15 -
  YoY % 98.05% -1,719.03% 68.03% -62.85% -20.53% -35.62% -
  Horiz. % -10.11% -517.17% 31.94% 19.01% 51.17% 64.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.43 0.48 0.51 0.42 0.52 0.48 4.07%
  YoY % 41.86% -10.42% -5.88% 21.43% -19.23% 8.33% -
  Horiz. % 127.08% 89.58% 100.00% 106.25% 87.50% 108.33% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 22/11/11 -
Price 0.4700 0.9150 0.8000 0.9500 0.8850 0.9000 0.8600 -
P/RPS 1.74 2.77 2.34 2.72 2.44 3.10 3.15 -9.41%
  YoY % -37.18% 18.38% -13.97% 11.48% -21.29% -1.59% -
  Horiz. % 55.24% 87.94% 74.29% 86.35% 77.46% 98.41% 100.00%
P/EPS -28.66 -1.60 19.23 37.11 14.46 10.98 7.79 -
  YoY % -1,691.25% -108.32% -48.18% 156.64% 31.69% 40.95% -
  Horiz. % -367.91% -20.54% 246.85% 476.38% 185.62% 140.95% 100.00%
EY -3.49 -62.38 5.20 2.69 6.92 9.11 12.84 -
  YoY % 94.41% -1,299.62% 93.31% -61.13% -24.04% -29.05% -
  Horiz. % -27.18% -485.83% 40.50% 20.95% 53.89% 70.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.50 0.42 0.51 0.44 0.52 0.53 -11.76%
  YoY % -50.00% 19.05% -17.65% 15.91% -15.38% -1.89% -
  Horiz. % 47.17% 94.34% 79.25% 96.23% 83.02% 98.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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