Highlights

[BJASSET] YoY Annualized Quarter Result on 2019-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     111.62%    YoY -     899.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 291,892 295,420 319,732 367,312 382,048 389,328 402,952 -5.23%
  YoY % -1.19% -7.60% -12.95% -3.86% -1.87% -3.38% -
  Horiz. % 72.44% 73.31% 79.35% 91.16% 94.81% 96.62% 100.00%
PBT 13,784 2,572 -15,104 -2,488 71,512 39,372 84,260 -26.04%
  YoY % 435.93% 117.03% -507.07% -103.48% 81.63% -53.27% -
  Horiz. % 16.36% 3.05% -17.93% -2.95% 84.87% 46.73% 100.00%
Tax -4,716 -5,320 -5,472 -632,820 -10,260 -6,088 -9,452 -10.94%
  YoY % 11.35% 2.78% 99.14% -6,067.84% -68.53% 35.59% -
  Horiz. % 49.89% 56.28% 57.89% 6,695.09% 108.55% 64.41% 100.00%
NP 9,068 -2,748 -20,576 -635,308 61,252 33,284 74,808 -29.64%
  YoY % 429.99% 86.64% 96.76% -1,137.20% 84.03% -55.51% -
  Horiz. % 12.12% -3.67% -27.51% -849.25% 81.88% 44.49% 100.00%
NP to SH 9,596 -1,200 -19,424 -635,136 46,452 28,544 67,988 -27.83%
  YoY % 899.67% 93.82% 96.94% -1,467.30% 62.74% -58.02% -
  Horiz. % 14.11% -1.77% -28.57% -934.19% 68.32% 41.98% 100.00%
Tax Rate 34.21 % 206.84 % - % - % 14.35 % 15.46 % 11.22 % 20.41%
  YoY % -83.46% 0.00% 0.00% 0.00% -7.18% 37.79% -
  Horiz. % 304.90% 1,843.49% 0.00% 0.00% 127.90% 137.79% 100.00%
Total Cost 282,824 298,168 340,308 1,002,620 320,796 356,044 328,144 -2.45%
  YoY % -5.15% -12.38% -66.06% 212.54% -9.90% 8.50% -
  Horiz. % 86.19% 90.86% 103.71% 305.54% 97.76% 108.50% 100.00%
Net Worth 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.28% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.28% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
NOSH 2,558,270 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 14.91%
  YoY % 2.22% 111.30% 6.44% -0.35% 0.15% 0.37% -
  Horiz. % 230.29% 225.28% 106.61% 100.16% 100.51% 100.37% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.11 % -0.93 % -6.44 % -172.96 % 16.03 % 8.55 % 18.56 % -25.74%
  YoY % 434.41% 85.56% 96.28% -1,178.98% 87.49% -53.93% -
  Horiz. % 16.76% -5.01% -34.70% -931.90% 86.37% 46.07% 100.00%
ROE 0.44 % -0.05 % -0.87 % -31.36 % 2.17 % 1.36 % 3.06 % -27.61%
  YoY % 980.00% 94.25% 97.23% -1,545.16% 59.56% -55.56% -
  Horiz. % 14.38% -1.63% -28.43% -1,024.84% 70.92% 44.44% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.41 11.80 27.00 33.01 34.21 34.92 36.27 -17.52%
  YoY % -3.31% -56.30% -18.21% -3.51% -2.03% -3.72% -
  Horiz. % 31.46% 32.53% 74.44% 91.01% 94.32% 96.28% 100.00%
EPS 0.36 -0.04 -1.64 -57.08 4.16 2.56 6.12 -37.62%
  YoY % 1,000.00% 97.56% 97.13% -1,472.12% 62.50% -58.17% -
  Horiz. % 5.88% -0.65% -26.80% -932.68% 67.97% 41.83% 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 0.8500 0.9100 1.8900 1.8200 1.9200 1.8800 2.0000 -13.29%
  YoY % -6.59% -51.85% 3.85% -5.21% 2.13% -6.00% -
  Horiz. % 42.50% 45.50% 94.50% 91.00% 96.00% 94.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.41 11.55 12.50 14.36 14.93 15.22 15.75 -5.23%
  YoY % -1.21% -7.60% -12.95% -3.82% -1.91% -3.37% -
  Horiz. % 72.44% 73.33% 79.37% 91.17% 94.79% 96.63% 100.00%
EPS 0.36 -0.05 -0.76 -24.83 1.82 1.12 2.66 -28.34%
  YoY % 820.00% 93.42% 96.94% -1,464.29% 62.50% -57.89% -
  Horiz. % 13.53% -1.88% -28.57% -933.46% 68.42% 42.11% 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 0.8500 0.8902 0.8750 0.7916 0.8380 0.8194 0.8685 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.27% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3000 0.3000 1.1500 0.7800 0.9200 0.9500 0.8450 -
P/RPS 2.63 2.54 4.26 2.36 2.69 2.72 2.33 2.04%
  YoY % 3.54% -40.38% 80.51% -12.27% -1.10% 16.74% -
  Horiz. % 112.88% 109.01% 182.83% 101.29% 115.45% 116.74% 100.00%
P/EPS 79.98 -625.66 -70.12 -1.37 22.12 37.11 13.81 33.99%
  YoY % 112.78% -792.27% -5,018.25% -106.19% -40.39% 168.72% -
  Horiz. % 579.15% -4,530.48% -507.75% -9.92% 160.17% 268.72% 100.00%
EY 1.25 -0.16 -1.43 -73.18 4.52 2.69 7.24 -25.37%
  YoY % 881.25% 88.81% 98.05% -1,719.03% 68.03% -62.85% -
  Horiz. % 17.27% -2.21% -19.75% -1,010.77% 62.43% 37.15% 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 0.35 0.33 0.61 0.43 0.48 0.51 0.42 -2.99%
  YoY % 6.06% -45.90% 41.86% -10.42% -5.88% 21.43% -
  Horiz. % 83.33% 78.57% 145.24% 102.38% 114.29% 121.43% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 -
Price 0.2950 0.2900 0.4700 0.9150 0.8000 0.9500 0.8850 -
P/RPS 2.59 2.46 1.74 2.77 2.34 2.72 2.44 1.00%
  YoY % 5.28% 41.38% -37.18% 18.38% -13.97% 11.48% -
  Horiz. % 106.15% 100.82% 71.31% 113.52% 95.90% 111.48% 100.00%
P/EPS 78.65 -604.81 -28.66 -1.60 19.23 37.11 14.46 32.60%
  YoY % 113.00% -2,010.29% -1,691.25% -108.32% -48.18% 156.64% -
  Horiz. % 543.91% -4,182.64% -198.20% -11.07% 132.99% 256.64% 100.00%
EY 1.27 -0.17 -3.49 -62.38 5.20 2.69 6.92 -24.61%
  YoY % 847.06% 95.13% 94.41% -1,299.62% 93.31% -61.13% -
  Horiz. % 18.35% -2.46% -50.43% -901.45% 75.14% 38.87% 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 0.35 0.32 0.25 0.50 0.42 0.51 0.44 -3.74%
  YoY % 9.38% 28.00% -50.00% 19.05% -17.65% 15.91% -
  Horiz. % 79.55% 72.73% 56.82% 113.64% 95.45% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

186  120  325  1656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 ARMADA 0.14+0.005 
 HSI-H8M 0.585+0.045 
 HSI-C9J 0.17-0.035 
 FPGROUP 0.61+0.035 
 JAKS 0.80+0.04 
 PPHB 0.735+0.095 
 MCT 0.15+0.015 
 BRIGHT 0.205+0.035 
 HIBISCS 0.340.00 

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