Highlights

[BJASSET] YoY Annualized Quarter Result on 2015-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -41.34%    YoY -     -71.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 306,120 375,296 366,742 385,088 406,908 412,778 328,580 -1.17%
  YoY % -18.43% 2.33% -4.76% -5.36% -1.42% 25.62% -
  Horiz. % 93.16% 114.22% 111.61% 117.20% 123.84% 125.62% 100.00%
PBT -840 -33,974 12,330 49,688 116,520 92,164 86,308 -
  YoY % 97.53% -375.54% -75.19% -57.36% 26.43% 6.79% -
  Horiz. % -0.97% -39.36% 14.29% 57.57% 135.00% 106.78% 100.00%
Tax -5,500 -6,574 -320,762 -11,016 -9,550 -18,574 -9,064 -7.99%
  YoY % 16.34% 97.95% -2,811.78% -15.35% 48.58% -104.92% -
  Horiz. % 60.68% 72.53% 3,538.86% 121.54% 105.36% 204.92% 100.00%
NP -6,340 -40,548 -308,432 38,672 106,970 73,590 77,244 -
  YoY % 84.36% 86.85% -897.56% -63.85% 45.36% -4.73% -
  Horiz. % -8.21% -52.49% -399.30% 50.06% 138.48% 95.27% 100.00%
NP to SH -3,628 -38,764 -308,642 27,248 95,286 66,494 70,916 -
  YoY % 90.64% 87.44% -1,232.71% -71.40% 43.30% -6.24% -
  Horiz. % -5.12% -54.66% -435.22% 38.42% 134.36% 93.76% 100.00%
Tax Rate - % - % 2,601.48 % 22.17 % 8.20 % 20.15 % 10.50 % -
  YoY % 0.00% 0.00% 11,634.24% 170.37% -59.31% 91.90% -
  Horiz. % 0.00% 0.00% 24,776.00% 211.14% 78.10% 191.90% 100.00%
Total Cost 312,460 415,844 675,174 346,416 299,938 339,188 251,336 3.69%
  YoY % -24.86% -38.41% 94.90% 15.50% -11.57% 34.95% -
  Horiz. % 124.32% 165.45% 268.63% 137.83% 119.34% 134.95% 100.00%
Net Worth 2,277,417 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 2.86%
  YoY % 1.44% 10.19% -10.56% 8.28% 1.18% 8.13% -
  Horiz. % 118.43% 116.75% 105.96% 118.47% 109.41% 108.13% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,277,417 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 2.86%
  YoY % 1.44% 10.19% -10.56% 8.28% 1.18% 8.13% -
  Horiz. % 118.43% 116.75% 105.96% 118.47% 109.41% 108.13% 100.00%
NOSH 2,502,656 2,494,560 1,113,427 1,116,721 1,113,154 1,111,939 1,111,536 14.48%
  YoY % 0.32% 124.04% -0.29% 0.32% 0.11% 0.04% -
  Horiz. % 225.15% 224.42% 100.17% 100.47% 100.15% 100.04% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.07 % -10.80 % -84.10 % 10.04 % 26.29 % 17.83 % 23.51 % -
  YoY % 80.83% 87.16% -937.65% -61.81% 47.45% -24.16% -
  Horiz. % -8.80% -45.94% -357.72% 42.71% 111.82% 75.84% 100.00%
ROE -0.16 % -1.73 % -15.15 % 1.20 % 4.53 % 3.20 % 3.69 % -
  YoY % 90.75% 88.58% -1,362.50% -73.51% 41.56% -13.28% -
  Horiz. % -4.34% -46.88% -410.57% 32.52% 122.76% 86.72% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.23 15.04 32.94 34.48 36.55 37.12 29.56 -13.67%
  YoY % -18.68% -54.34% -4.47% -5.66% -1.54% 25.58% -
  Horiz. % 41.37% 50.88% 111.43% 116.64% 123.65% 125.58% 100.00%
EPS -0.14 -1.56 -27.72 2.44 8.56 5.98 6.38 -
  YoY % 91.03% 94.37% -1,236.07% -71.50% 43.14% -6.27% -
  Horiz. % -2.19% -24.45% -434.48% 38.24% 134.17% 93.73% 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 0.9100 0.9000 1.8300 2.0400 1.8900 1.8700 1.7300 -10.15%
  YoY % 1.11% -50.82% -10.29% 7.94% 1.07% 8.09% -
  Horiz. % 52.60% 52.02% 105.78% 117.92% 109.25% 108.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.97 14.67 14.34 15.05 15.91 16.14 12.84 -1.16%
  YoY % -18.40% 2.30% -4.72% -5.41% -1.43% 25.70% -
  Horiz. % 93.22% 114.25% 111.68% 117.21% 123.91% 125.70% 100.00%
EPS -0.14 -1.52 -12.06 1.07 3.72 2.60 2.77 -
  YoY % 90.79% 87.40% -1,227.10% -71.24% 43.08% -6.14% -
  Horiz. % -5.05% -54.87% -435.38% 38.63% 134.30% 93.86% 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 0.8902 0.8776 0.7965 0.8905 0.8224 0.8128 0.7517 2.86%
  YoY % 1.44% 10.18% -10.56% 8.28% 1.18% 8.13% -
  Horiz. % 118.42% 116.75% 105.96% 118.46% 109.41% 108.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3000 0.4650 0.9050 0.8300 0.8450 0.9500 0.8900 -
P/RPS 2.45 3.09 2.75 2.41 2.31 2.56 3.01 -3.37%
  YoY % -20.71% 12.36% 14.11% 4.33% -9.77% -14.95% -
  Horiz. % 81.40% 102.66% 91.36% 80.07% 76.74% 85.05% 100.00%
P/EPS -206.95 -29.92 -3.26 34.02 9.87 15.89 13.95 -
  YoY % -591.68% -817.79% -109.58% 244.68% -37.89% 13.91% -
  Horiz. % -1,483.51% -214.48% -23.37% 243.87% 70.75% 113.91% 100.00%
EY -0.48 -3.34 -30.63 2.94 10.13 6.29 7.17 -
  YoY % 85.63% 89.10% -1,141.84% -70.98% 61.05% -12.27% -
  Horiz. % -6.69% -46.58% -427.20% 41.00% 141.28% 87.73% 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 0.33 0.52 0.49 0.41 0.45 0.51 0.51 -7.00%
  YoY % -36.54% 6.12% 19.51% -8.89% -11.76% 0.00% -
  Horiz. % 64.71% 101.96% 96.08% 80.39% 88.24% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 -
Price 0.3050 0.4750 0.8700 0.8000 0.8300 0.8500 0.8400 -
P/RPS 2.49 3.16 2.64 2.32 2.27 2.29 2.84 -2.17%
  YoY % -21.20% 19.70% 13.79% 2.20% -0.87% -19.37% -
  Horiz. % 87.68% 111.27% 92.96% 81.69% 79.93% 80.63% 100.00%
P/EPS -210.39 -30.57 -3.14 32.79 9.70 14.21 13.17 -
  YoY % -588.22% -873.57% -109.58% 238.04% -31.74% 7.90% -
  Horiz. % -1,597.49% -232.12% -23.84% 248.97% 73.65% 107.90% 100.00%
EY -0.48 -3.27 -31.86 3.05 10.31 7.04 7.60 -
  YoY % 85.32% 89.74% -1,144.59% -70.42% 46.45% -7.37% -
  Horiz. % -6.32% -43.03% -419.21% 40.13% 135.66% 92.63% 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 0.34 0.53 0.48 0.39 0.44 0.45 0.49 -5.91%
  YoY % -35.85% 10.42% 23.08% -11.36% -2.22% -8.16% -
  Horiz. % 69.39% 108.16% 97.96% 79.59% 89.80% 91.84% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

329  103  332  1523 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 ARMADA 0.145+0.01 
 HIBISCS 0.35+0.01 
 JAKS 0.825+0.065 
 MCT 0.165+0.03 
 HSI-C9J 0.175-0.03 
 SAPNRG 0.080.00 
 HSI-H8M 0.575+0.035 
 DSONIC-WA 0.29+0.015 
 VELESTO 0.12+0.005 

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