Highlights

[BJASSET] YoY Annualized Quarter Result on 2017-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     111.04%    YoY -     130.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 304,648 352,268 360,710 385,020 412,718 417,242 344,010 -2.00%
  YoY % -13.52% -2.34% -6.31% -6.71% -1.08% 21.29% -
  Horiz. % 88.56% 102.40% 104.85% 111.92% 119.97% 121.29% 100.00%
PBT 5,700 4,220 40,464 33,081 113,268 107,476 66,436 -33.58%
  YoY % 35.07% -89.57% 22.32% -70.79% 5.39% 61.77% -
  Horiz. % 8.58% 6.35% 60.91% 49.79% 170.49% 161.77% 100.00%
Tax -6,574 -7,902 -6,413 -9,805 -10,289 -77,422 -9,532 -6.00%
  YoY % 16.80% -23.22% 34.59% 4.70% 86.71% -712.24% -
  Horiz. % 68.97% 82.91% 67.28% 102.87% 107.95% 812.24% 100.00%
NP -874 -3,682 34,050 23,276 102,978 30,053 56,904 -
  YoY % 76.25% -110.82% 46.29% -77.40% 242.65% -47.19% -
  Horiz. % -1.54% -6.47% 59.84% 40.90% 180.97% 52.81% 100.00%
NP to SH 686 -3,682 34,066 14,780 88,805 27,990 49,788 -51.01%
  YoY % 118.65% -110.81% 130.49% -83.36% 217.27% -43.78% -
  Horiz. % 1.38% -7.40% 68.42% 29.69% 178.37% 56.22% 100.00%
Tax Rate 115.35 % 187.27 % 15.85 % 29.64 % 9.08 % 72.04 % 14.35 % 41.51%
  YoY % -38.40% 1,081.51% -46.52% 226.43% -87.40% 402.02% -
  Horiz. % 803.83% 1,305.02% 110.45% 206.55% 63.28% 502.02% 100.00%
Total Cost 305,522 355,950 326,660 361,744 309,740 387,189 287,106 1.04%
  YoY % -14.17% 8.97% -9.70% 16.79% -20.00% 34.86% -
  Horiz. % 106.41% 123.98% 113.78% 126.00% 107.88% 134.86% 100.00%
Net Worth 2,277,417 2,327,470 2,210,630 2,250,254 2,116,180 2,054,870 2,195,873 0.61%
  YoY % -2.15% 5.29% -1.76% 6.34% 2.98% -6.42% -
  Horiz. % 103.71% 105.99% 100.67% 102.48% 96.37% 93.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/19 31/03/14 31/03/13 CAGR
Net Worth 2,277,417 2,327,470 2,210,630 2,250,254 2,116,180 2,054,870 2,195,873 0.61%
  YoY % -2.15% 5.29% -1.76% 6.34% 2.98% -6.42% -
  Horiz. % 103.71% 105.99% 100.67% 102.48% 96.37% 93.58% 100.00%
NOSH 2,502,656 2,502,656 1,110,869 1,108,499 1,113,779 1,110,740 1,114,656 14.42%
  YoY % 0.00% 125.29% 0.21% -0.47% 0.27% -0.35% -
  Horiz. % 224.52% 224.52% 99.66% 99.45% 99.92% 99.65% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -0.29 % -1.05 % 9.44 % 6.05 % 24.95 % 7.20 % 16.54 % -
  YoY % 72.38% -111.12% 56.03% -75.75% 246.53% -56.47% -
  Horiz. % -1.75% -6.35% 57.07% 36.58% 150.85% 43.53% 100.00%
ROE 0.03 % -0.16 % 1.54 % 0.66 % 4.20 % 1.36 % 2.27 % -51.36%
  YoY % 118.75% -110.39% 133.33% -84.29% 208.82% -40.09% -
  Horiz. % 1.32% -7.05% 67.84% 29.07% 185.02% 59.91% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.17 14.08 32.47 34.73 37.06 37.56 30.86 -14.36%
  YoY % -13.57% -56.64% -6.51% -6.29% -1.33% 21.71% -
  Horiz. % 39.44% 45.63% 105.22% 112.54% 120.09% 121.71% 100.00%
EPS 0.03 -0.15 3.07 1.33 7.97 2.52 4.47 -56.55%
  YoY % 120.00% -104.89% 130.83% -83.31% 216.27% -43.62% -
  Horiz. % 0.67% -3.36% 68.68% 29.75% 178.30% 56.38% 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 0.9300 1.9900 2.0300 1.9000 1.8500 1.9700 -12.07%
  YoY % -2.15% -53.27% -1.97% 6.84% 2.70% -6.09% -
  Horiz. % 46.19% 47.21% 101.02% 103.05% 96.45% 93.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.91 13.77 14.10 15.05 16.13 16.31 13.45 -2.01%
  YoY % -13.51% -2.34% -6.31% -6.70% -1.10% 21.26% -
  Horiz. % 88.55% 102.38% 104.83% 111.90% 119.93% 121.26% 100.00%
EPS 0.03 -0.14 1.33 0.58 3.47 1.09 1.95 -50.11%
  YoY % 121.43% -110.53% 129.31% -83.29% 218.35% -44.10% -
  Horiz. % 1.54% -7.18% 68.21% 29.74% 177.95% 55.90% 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 0.9098 0.8641 0.8796 0.8272 0.8032 0.8583 0.61%
  YoY % -2.15% 5.29% -1.76% 6.33% 2.99% -6.42% -
  Horiz. % 103.72% 106.00% 100.68% 102.48% 96.38% 93.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3150 0.4300 0.9250 0.8000 0.8500 0.8500 0.8800 -
P/RPS 2.59 3.05 2.85 2.30 2.29 2.26 2.85 -1.58%
  YoY % -15.08% 7.02% 23.91% 0.44% 1.33% -20.70% -
  Horiz. % 90.88% 107.02% 100.00% 80.70% 80.35% 79.30% 100.00%
P/EPS 1,148.06 -292.22 30.16 60.00 10.66 33.73 19.70 96.84%
  YoY % 492.88% -1,068.90% -49.73% 462.85% -68.40% 71.22% -
  Horiz. % 5,827.72% -1,483.35% 153.10% 304.57% 54.11% 171.22% 100.00%
EY 0.09 -0.34 3.32 1.67 9.38 2.96 5.08 -48.93%
  YoY % 126.47% -110.24% 98.80% -82.20% 216.89% -41.73% -
  Horiz. % 1.77% -6.69% 65.35% 32.87% 184.65% 58.27% 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 0.46 0.46 0.39 0.45 0.46 0.45 -4.10%
  YoY % -23.91% 0.00% 17.95% -13.33% -2.17% 2.22% -
  Horiz. % 77.78% 102.22% 102.22% 86.67% 100.00% 102.22% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 21/05/18 25/05/17 25/05/16 01/06/15 20/05/14 16/05/13 -
Price 0.2950 0.4950 1.4000 0.7900 0.8200 0.8350 0.8900 -
P/RPS 2.42 3.52 4.31 2.27 2.21 2.22 2.88 -2.86%
  YoY % -31.25% -18.33% 89.87% 2.71% -0.45% -22.92% -
  Horiz. % 84.03% 122.22% 149.65% 78.82% 76.74% 77.08% 100.00%
P/EPS 1,075.17 -336.39 45.65 59.25 10.28 33.13 19.93 94.33%
  YoY % 419.62% -836.89% -22.95% 476.36% -68.97% 66.23% -
  Horiz. % 5,394.73% -1,687.86% 229.05% 297.29% 51.58% 166.23% 100.00%
EY 0.09 -0.30 2.19 1.69 9.72 3.02 5.02 -48.83%
  YoY % 130.00% -113.70% 29.59% -82.61% 221.85% -39.84% -
  Horiz. % 1.79% -5.98% 43.63% 33.67% 193.63% 60.16% 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 0.32 0.53 0.70 0.39 0.43 0.45 0.45 -5.52%
  YoY % -39.62% -24.29% 79.49% -9.30% -4.44% 0.00% -
  Horiz. % 71.11% 117.78% 155.56% 86.67% 95.56% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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