Highlights

[BJASSET] YoY Annualized Quarter Result on 2015-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -6.80%    YoY -     217.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 352,268 360,710 385,020 412,718 417,242 344,010 334,906 0.85%
  YoY % -2.34% -6.31% -6.71% -1.08% 21.29% 2.72% -
  Horiz. % 105.18% 107.70% 114.96% 123.23% 124.58% 102.72% 100.00%
PBT 4,220 40,464 33,081 113,268 107,476 66,436 106,170 -41.57%
  YoY % -89.57% 22.32% -70.79% 5.39% 61.77% -37.43% -
  Horiz. % 3.97% 38.11% 31.16% 106.68% 101.23% 62.57% 100.00%
Tax -7,902 -6,413 -9,805 -10,289 -77,422 -9,532 -8,621 -1.44%
  YoY % -23.22% 34.59% 4.70% 86.71% -712.24% -10.56% -
  Horiz. % 91.66% 74.39% 113.73% 119.35% 898.04% 110.56% 100.00%
NP -3,682 34,050 23,276 102,978 30,053 56,904 97,549 -
  YoY % -110.82% 46.29% -77.40% 242.65% -47.19% -41.67% -
  Horiz. % -3.78% 34.91% 23.86% 105.57% 30.81% 58.33% 100.00%
NP to SH -3,682 34,066 14,780 88,805 27,990 49,788 91,960 -
  YoY % -110.81% 130.49% -83.36% 217.27% -43.78% -45.86% -
  Horiz. % -4.00% 37.05% 16.07% 96.57% 30.44% 54.14% 100.00%
Tax Rate 187.27 % 15.85 % 29.64 % 9.08 % 72.04 % 14.35 % 8.12 % 68.67%
  YoY % 1,081.51% -46.52% 226.43% -87.40% 402.02% 76.72% -
  Horiz. % 2,306.28% 195.20% 365.02% 111.82% 887.19% 176.72% 100.00%
Total Cost 355,950 326,660 361,744 309,740 387,189 287,106 237,357 6.98%
  YoY % 8.97% -9.70% 16.79% -20.00% 34.86% 20.96% -
  Horiz. % 149.96% 137.62% 152.40% 130.50% 163.13% 120.96% 100.00%
Net Worth 2,327,470 2,210,630 2,250,254 2,116,180 2,054,870 2,195,873 1,835,491 4.04%
  YoY % 5.29% -1.76% 6.34% 2.98% -6.42% 19.63% -
  Horiz. % 126.80% 120.44% 122.60% 115.29% 111.95% 119.63% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,327,470 2,210,630 2,250,254 2,116,180 2,054,870 2,195,873 1,835,491 4.04%
  YoY % 5.29% -1.76% 6.34% 2.98% -6.42% 19.63% -
  Horiz. % 126.80% 120.44% 122.60% 115.29% 111.95% 119.63% 100.00%
NOSH 2,502,656 1,110,869 1,108,499 1,113,779 1,110,740 1,114,656 1,112,419 14.46%
  YoY % 125.29% 0.21% -0.47% 0.27% -0.35% 0.20% -
  Horiz. % 224.97% 99.86% 99.65% 100.12% 99.85% 100.20% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -1.05 % 9.44 % 6.05 % 24.95 % 7.20 % 16.54 % 29.13 % -
  YoY % -111.12% 56.03% -75.75% 246.53% -56.47% -43.22% -
  Horiz. % -3.60% 32.41% 20.77% 85.65% 24.72% 56.78% 100.00%
ROE -0.16 % 1.54 % 0.66 % 4.20 % 1.36 % 2.27 % 5.01 % -
  YoY % -110.39% 133.33% -84.29% 208.82% -40.09% -54.69% -
  Horiz. % -3.19% 30.74% 13.17% 83.83% 27.15% 45.31% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.08 32.47 34.73 37.06 37.56 30.86 30.11 -11.89%
  YoY % -56.64% -6.51% -6.29% -1.33% 21.71% 2.49% -
  Horiz. % 46.76% 107.84% 115.34% 123.08% 124.74% 102.49% 100.00%
EPS -0.15 3.07 1.33 7.97 2.52 4.47 8.27 -
  YoY % -104.89% 130.83% -83.31% 216.27% -43.62% -45.95% -
  Horiz. % -1.81% 37.12% 16.08% 96.37% 30.47% 54.05% 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 0.9300 1.9900 2.0300 1.9000 1.8500 1.9700 1.6500 -9.11%
  YoY % -53.27% -1.97% 6.84% 2.70% -6.09% 19.39% -
  Horiz. % 56.36% 120.61% 123.03% 115.15% 112.12% 119.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.77 14.10 15.05 16.13 16.31 13.45 13.09 0.85%
  YoY % -2.34% -6.31% -6.70% -1.10% 21.26% 2.75% -
  Horiz. % 105.19% 107.72% 114.97% 123.22% 124.60% 102.75% 100.00%
EPS -0.14 1.33 0.58 3.47 1.09 1.95 3.59 -
  YoY % -110.53% 129.31% -83.29% 218.35% -44.10% -45.68% -
  Horiz. % -3.90% 37.05% 16.16% 96.66% 30.36% 54.32% 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 0.9098 0.8641 0.8796 0.8272 0.8032 0.8583 0.7175 4.04%
  YoY % 5.29% -1.76% 6.33% 2.99% -6.42% 19.62% -
  Horiz. % 126.80% 120.43% 122.59% 115.29% 111.94% 119.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4300 0.9250 0.8000 0.8500 0.8500 0.8800 0.8800 -
P/RPS 3.05 2.85 2.30 2.29 2.26 2.85 2.92 0.73%
  YoY % 7.02% 23.91% 0.44% 1.33% -20.70% -2.40% -
  Horiz. % 104.45% 97.60% 78.77% 78.42% 77.40% 97.60% 100.00%
P/EPS -292.22 30.16 60.00 10.66 33.73 19.70 10.65 -
  YoY % -1,068.90% -49.73% 462.85% -68.40% 71.22% 84.98% -
  Horiz. % -2,743.85% 283.19% 563.38% 100.09% 316.71% 184.98% 100.00%
EY -0.34 3.32 1.67 9.38 2.96 5.08 9.39 -
  YoY % -110.24% 98.80% -82.20% 216.89% -41.73% -45.90% -
  Horiz. % -3.62% 35.36% 17.78% 99.89% 31.52% 54.10% 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 0.46 0.46 0.39 0.45 0.46 0.45 0.53 -2.33%
  YoY % 0.00% 17.95% -13.33% -2.17% 2.22% -15.09% -
  Horiz. % 86.79% 86.79% 73.58% 84.91% 86.79% 84.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 25/05/17 25/05/16 01/06/15 20/05/14 16/05/13 23/05/12 -
Price 0.4950 1.4000 0.7900 0.8200 0.8350 0.8900 0.8200 -
P/RPS 3.52 4.31 2.27 2.21 2.22 2.88 2.72 4.39%
  YoY % -18.33% 89.87% 2.71% -0.45% -22.92% 5.88% -
  Horiz. % 129.41% 158.46% 83.46% 81.25% 81.62% 105.88% 100.00%
P/EPS -336.39 45.65 59.25 10.28 33.13 19.93 9.92 -
  YoY % -836.89% -22.95% 476.36% -68.97% 66.23% 100.91% -
  Horiz. % -3,391.03% 460.18% 597.28% 103.63% 333.97% 200.91% 100.00%
EY -0.30 2.19 1.69 9.72 3.02 5.02 10.08 -
  YoY % -113.70% 29.59% -82.61% 221.85% -39.84% -50.20% -
  Horiz. % -2.98% 21.73% 16.77% 96.43% 29.96% 49.80% 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 0.53 0.70 0.39 0.43 0.45 0.45 0.50 0.98%
  YoY % -24.29% 79.49% -9.30% -4.44% 0.00% -10.00% -
  Horiz. % 106.00% 140.00% 78.00% 86.00% 90.00% 90.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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