Highlights

[BJASSET] YoY Annualized Quarter Result on 2013-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -2.20%    YoY -     -6.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 366,742 385,088 406,908 412,778 328,580 322,028 368,796 -0.09%
  YoY % -4.76% -5.36% -1.42% 25.62% 2.03% -12.68% -
  Horiz. % 99.44% 104.42% 110.33% 111.93% 89.10% 87.32% 100.00%
PBT 12,330 49,688 116,520 92,164 86,308 117,512 131,128 -32.54%
  YoY % -75.19% -57.36% 26.43% 6.79% -26.55% -10.38% -
  Horiz. % 9.40% 37.89% 88.86% 70.29% 65.82% 89.62% 100.00%
Tax -320,762 -11,016 -9,550 -18,574 -9,064 -5,788 -6,592 90.96%
  YoY % -2,811.78% -15.35% 48.58% -104.92% -56.60% 12.20% -
  Horiz. % 4,865.93% 167.11% 144.87% 281.77% 137.50% 87.80% 100.00%
NP -308,432 38,672 106,970 73,590 77,244 111,724 124,536 -
  YoY % -897.56% -63.85% 45.36% -4.73% -30.86% -10.29% -
  Horiz. % -247.66% 31.05% 85.89% 59.09% 62.03% 89.71% 100.00%
NP to SH -308,642 27,248 95,286 66,494 70,916 107,232 117,426 -
  YoY % -1,232.71% -71.40% 43.30% -6.24% -33.87% -8.68% -
  Horiz. % -262.84% 23.20% 81.15% 56.63% 60.39% 91.32% 100.00%
Tax Rate 2,601.48 % 22.17 % 8.20 % 20.15 % 10.50 % 4.93 % 5.03 % 183.05%
  YoY % 11,634.24% 170.37% -59.31% 91.90% 112.98% -1.99% -
  Horiz. % 51,719.28% 440.76% 163.02% 400.60% 208.75% 98.01% 100.00%
Total Cost 675,174 346,416 299,938 339,188 251,336 210,304 244,260 18.45%
  YoY % 94.90% 15.50% -11.57% 34.95% 19.51% -13.90% -
  Horiz. % 276.42% 141.82% 122.79% 138.86% 102.90% 86.10% 100.00%
Net Worth 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 1,824,278 1,601,263 4.09%
  YoY % -10.56% 8.28% 1.18% 8.13% 5.41% 13.93% -
  Horiz. % 127.25% 142.27% 131.39% 129.86% 120.09% 113.93% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 1,824,278 1,601,263 4.09%
  YoY % -10.56% 8.28% 1.18% 8.13% 5.41% 13.93% -
  Horiz. % 127.25% 142.27% 131.39% 129.86% 120.09% 113.93% 100.00%
NOSH 1,113,427 1,116,721 1,113,154 1,111,939 1,111,536 1,112,365 1,111,988 0.02%
  YoY % -0.29% 0.32% 0.11% 0.04% -0.07% 0.03% -
  Horiz. % 100.13% 100.43% 100.10% 100.00% 99.96% 100.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -84.10 % 10.04 % 26.29 % 17.83 % 23.51 % 34.69 % 33.77 % -
  YoY % -937.65% -61.81% 47.45% -24.16% -32.23% 2.72% -
  Horiz. % -249.04% 29.73% 77.85% 52.80% 69.62% 102.72% 100.00%
ROE -15.15 % 1.20 % 4.53 % 3.20 % 3.69 % 5.88 % 7.33 % -
  YoY % -1,362.50% -73.51% 41.56% -13.28% -37.24% -19.78% -
  Horiz. % -206.68% 16.37% 61.80% 43.66% 50.34% 80.22% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.94 34.48 36.55 37.12 29.56 28.95 33.17 -0.12%
  YoY % -4.47% -5.66% -1.54% 25.58% 2.11% -12.72% -
  Horiz. % 99.31% 103.95% 110.19% 111.91% 89.12% 87.28% 100.00%
EPS -27.72 2.44 8.56 5.98 6.38 9.64 10.56 -
  YoY % -1,236.07% -71.50% 43.14% -6.27% -33.82% -8.71% -
  Horiz. % -262.50% 23.11% 81.06% 56.63% 60.42% 91.29% 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 1.8300 2.0400 1.8900 1.8700 1.7300 1.6400 1.4400 4.07%
  YoY % -10.29% 7.94% 1.07% 8.09% 5.49% 13.89% -
  Horiz. % 127.08% 141.67% 131.25% 129.86% 120.14% 113.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.34 15.05 15.91 16.14 12.84 12.59 14.42 -0.09%
  YoY % -4.72% -5.41% -1.43% 25.70% 1.99% -12.69% -
  Horiz. % 99.45% 104.37% 110.33% 111.93% 89.04% 87.31% 100.00%
EPS -12.06 1.07 3.72 2.60 2.77 4.19 4.59 -
  YoY % -1,227.10% -71.24% 43.08% -6.14% -33.89% -8.71% -
  Horiz. % -262.75% 23.31% 81.05% 56.64% 60.35% 91.29% 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 0.7965 0.8905 0.8224 0.8128 0.7517 0.7131 0.6259 4.10%
  YoY % -10.56% 8.28% 1.18% 8.13% 5.41% 13.93% -
  Horiz. % 127.26% 142.28% 131.39% 129.86% 120.10% 113.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9050 0.8300 0.8450 0.9500 0.8900 0.8300 0.7800 -
P/RPS 2.75 2.41 2.31 2.56 3.01 2.87 2.35 2.65%
  YoY % 14.11% 4.33% -9.77% -14.95% 4.88% 22.13% -
  Horiz. % 117.02% 102.55% 98.30% 108.94% 128.09% 122.13% 100.00%
P/EPS -3.26 34.02 9.87 15.89 13.95 8.61 7.39 -
  YoY % -109.58% 244.68% -37.89% 13.91% 62.02% 16.51% -
  Horiz. % -44.11% 460.35% 133.56% 215.02% 188.77% 116.51% 100.00%
EY -30.63 2.94 10.13 6.29 7.17 11.61 13.54 -
  YoY % -1,141.84% -70.98% 61.05% -12.27% -38.24% -14.25% -
  Horiz. % -226.22% 21.71% 74.82% 46.45% 52.95% 85.75% 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 0.49 0.41 0.45 0.51 0.51 0.51 0.54 -1.60%
  YoY % 19.51% -8.89% -11.76% 0.00% 0.00% -5.56% -
  Horiz. % 90.74% 75.93% 83.33% 94.44% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 -
Price 0.8700 0.8000 0.8300 0.8500 0.8400 0.8700 0.8000 -
P/RPS 2.64 2.32 2.27 2.29 2.84 3.01 2.41 1.53%
  YoY % 13.79% 2.20% -0.87% -19.37% -5.65% 24.90% -
  Horiz. % 109.54% 96.27% 94.19% 95.02% 117.84% 124.90% 100.00%
P/EPS -3.14 32.79 9.70 14.21 13.17 9.02 7.58 -
  YoY % -109.58% 238.04% -31.74% 7.90% 46.01% 19.00% -
  Horiz. % -41.42% 432.59% 127.97% 187.47% 173.75% 119.00% 100.00%
EY -31.86 3.05 10.31 7.04 7.60 11.08 13.20 -
  YoY % -1,144.59% -70.42% 46.45% -7.37% -31.41% -16.06% -
  Horiz. % -241.36% 23.11% 78.11% 53.33% 57.58% 83.94% 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 0.48 0.39 0.44 0.45 0.49 0.53 0.56 -2.53%
  YoY % 23.08% -11.36% -2.22% -8.16% -7.55% -5.36% -
  Horiz. % 85.71% 69.64% 78.57% 80.36% 87.50% 94.64% 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
 
 

206  117  327  1637 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 ARMADA 0.14+0.005 
 JAKS 0.83+0.07 
 HSI-C9J 0.17-0.035 
 HSI-H8M 0.595+0.055 
 FPGROUP 0.61+0.035 
 MCT 0.165+0.03 
 PPHB 0.735+0.095 
 DSONIC-WA 0.285+0.01 
 BRIGHT 0.20+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