Highlights

[BJASSET] YoY Annualized Quarter Result on 2018-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -202.33%    YoY -     90.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 293,462 306,120 375,296 366,742 385,088 406,908 412,778 -5.52%
  YoY % -4.13% -18.43% 2.33% -4.76% -5.36% -1.42% -
  Horiz. % 71.09% 74.16% 90.92% 88.85% 93.29% 98.58% 100.00%
PBT 10,384 -840 -33,974 12,330 49,688 116,520 92,164 -30.49%
  YoY % 1,336.19% 97.53% -375.54% -75.19% -57.36% 26.43% -
  Horiz. % 11.27% -0.91% -36.86% 13.38% 53.91% 126.43% 100.00%
Tax -4,206 -5,500 -6,574 -320,762 -11,016 -9,550 -18,574 -21.92%
  YoY % 23.53% 16.34% 97.95% -2,811.78% -15.35% 48.58% -
  Horiz. % 22.64% 29.61% 35.39% 1,726.94% 59.31% 51.42% 100.00%
NP 6,178 -6,340 -40,548 -308,432 38,672 106,970 73,590 -33.82%
  YoY % 197.44% 84.36% 86.85% -897.56% -63.85% 45.36% -
  Horiz. % 8.40% -8.62% -55.10% -419.12% 52.55% 145.36% 100.00%
NP to SH 8,676 -3,628 -38,764 -308,642 27,248 95,286 66,494 -28.77%
  YoY % 339.14% 90.64% 87.44% -1,232.71% -71.40% 43.30% -
  Horiz. % 13.05% -5.46% -58.30% -464.17% 40.98% 143.30% 100.00%
Tax Rate 40.50 % - % - % 2,601.48 % 22.17 % 8.20 % 20.15 % 12.33%
  YoY % 0.00% 0.00% 0.00% 11,634.24% 170.37% -59.31% -
  Horiz. % 200.99% 0.00% 0.00% 12,910.57% 110.02% 40.69% 100.00%
Total Cost 287,284 312,460 415,844 675,174 346,416 299,938 339,188 -2.73%
  YoY % -8.06% -24.86% -38.41% 94.90% 15.50% -11.57% -
  Horiz. % 84.70% 92.12% 122.60% 199.06% 102.13% 88.43% 100.00%
Net Worth 2,174,530 2,277,417 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 0.75%
  YoY % -4.52% 1.44% 10.19% -10.56% 8.28% 1.18% -
  Horiz. % 104.58% 109.53% 107.97% 97.99% 109.56% 101.18% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,174,530 2,277,417 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 0.75%
  YoY % -4.52% 1.44% 10.19% -10.56% 8.28% 1.18% -
  Horiz. % 104.58% 109.53% 107.97% 97.99% 109.56% 101.18% 100.00%
NOSH 2,558,270 2,502,656 2,494,560 1,113,427 1,116,721 1,113,154 1,111,939 14.89%
  YoY % 2.22% 0.32% 124.04% -0.29% 0.32% 0.11% -
  Horiz. % 230.07% 225.07% 224.34% 100.13% 100.43% 100.11% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.11 % -2.07 % -10.80 % -84.10 % 10.04 % 26.29 % 17.83 % -29.92%
  YoY % 201.93% 80.83% 87.16% -937.65% -61.81% 47.45% -
  Horiz. % 11.83% -11.61% -60.57% -471.68% 56.31% 147.45% 100.00%
ROE 0.40 % -0.16 % -1.73 % -15.15 % 1.20 % 4.53 % 3.20 % -29.28%
  YoY % 350.00% 90.75% 88.58% -1,362.50% -73.51% 41.56% -
  Horiz. % 12.50% -5.00% -54.06% -473.44% 37.50% 141.56% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.47 12.23 15.04 32.94 34.48 36.55 37.12 -17.77%
  YoY % -6.21% -18.68% -54.34% -4.47% -5.66% -1.54% -
  Horiz. % 30.90% 32.95% 40.52% 88.74% 92.89% 98.46% 100.00%
EPS 0.34 -0.14 -1.56 -27.72 2.44 8.56 5.98 -37.98%
  YoY % 342.86% 91.03% 94.37% -1,236.07% -71.50% 43.14% -
  Horiz. % 5.69% -2.34% -26.09% -463.55% 40.80% 143.14% 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 0.9000 1.8300 2.0400 1.8900 1.8700 -12.31%
  YoY % -6.59% 1.11% -50.82% -10.29% 7.94% 1.07% -
  Horiz. % 45.45% 48.66% 48.13% 97.86% 109.09% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.47 11.97 14.67 14.34 15.05 15.91 16.14 -5.53%
  YoY % -4.18% -18.40% 2.30% -4.72% -5.41% -1.43% -
  Horiz. % 71.07% 74.16% 90.89% 88.85% 93.25% 98.57% 100.00%
EPS 0.34 -0.14 -1.52 -12.06 1.07 3.72 2.60 -28.74%
  YoY % 342.86% 90.79% 87.40% -1,227.10% -71.24% 43.08% -
  Horiz. % 13.08% -5.38% -58.46% -463.85% 41.15% 143.08% 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 0.8776 0.7965 0.8905 0.8224 0.8128 0.75%
  YoY % -4.52% 1.44% 10.18% -10.56% 8.28% 1.18% -
  Horiz. % 104.58% 109.52% 107.97% 97.99% 109.56% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3000 0.3000 0.4650 0.9050 0.8300 0.8450 0.9500 -
P/RPS 2.62 2.45 3.09 2.75 2.41 2.31 2.56 0.39%
  YoY % 6.94% -20.71% 12.36% 14.11% 4.33% -9.77% -
  Horiz. % 102.34% 95.70% 120.70% 107.42% 94.14% 90.23% 100.00%
P/EPS 88.46 -206.95 -29.92 -3.26 34.02 9.87 15.89 33.11%
  YoY % 142.74% -591.68% -817.79% -109.58% 244.68% -37.89% -
  Horiz. % 556.70% -1,302.39% -188.29% -20.52% 214.10% 62.11% 100.00%
EY 1.13 -0.48 -3.34 -30.63 2.94 10.13 6.29 -24.87%
  YoY % 335.42% 85.63% 89.10% -1,141.84% -70.98% 61.05% -
  Horiz. % 17.97% -7.63% -53.10% -486.96% 46.74% 161.05% 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 0.52 0.49 0.41 0.45 0.51 -6.08%
  YoY % 6.06% -36.54% 6.12% 19.51% -8.89% -11.76% -
  Horiz. % 68.63% 64.71% 101.96% 96.08% 80.39% 88.24% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 27/02/19 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 -
Price 0.3000 0.3050 0.4750 0.8700 0.8000 0.8300 0.8500 -
P/RPS 2.62 2.49 3.16 2.64 2.32 2.27 2.29 2.27%
  YoY % 5.22% -21.20% 19.70% 13.79% 2.20% -0.87% -
  Horiz. % 114.41% 108.73% 137.99% 115.28% 101.31% 99.13% 100.00%
P/EPS 88.46 -210.39 -30.57 -3.14 32.79 9.70 14.21 35.61%
  YoY % 142.05% -588.22% -873.57% -109.58% 238.04% -31.74% -
  Horiz. % 622.52% -1,480.58% -215.13% -22.10% 230.75% 68.26% 100.00%
EY 1.13 -0.48 -3.27 -31.86 3.05 10.31 7.04 -26.27%
  YoY % 335.42% 85.32% 89.74% -1,144.59% -70.42% 46.45% -
  Horiz. % 16.05% -6.82% -46.45% -452.56% 43.32% 146.45% 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 0.34 0.53 0.48 0.39 0.44 0.45 -4.10%
  YoY % 2.94% -35.85% 10.42% 23.08% -11.36% -2.22% -
  Horiz. % 77.78% 75.56% 117.78% 106.67% 86.67% 97.78% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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