Highlights

[BJASSET] YoY Cumulative Quarter Result on 2014-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     567.64%    YoY -     43.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 187,648 183,371 192,544 203,454 206,389 164,290 161,014 2.58%
  YoY % 2.33% -4.76% -5.36% -1.42% 25.62% 2.03% -
  Horiz. % 116.54% 113.89% 119.58% 126.36% 128.18% 102.03% 100.00%
PBT -16,987 6,165 24,844 58,260 46,082 43,154 58,756 -
  YoY % -375.54% -75.19% -57.36% 26.43% 6.79% -26.55% -
  Horiz. % -28.91% 10.49% 42.28% 99.16% 78.43% 73.45% 100.00%
Tax -3,287 -160,381 -5,508 -4,775 -9,287 -4,532 -2,894 2.14%
  YoY % 97.95% -2,811.78% -15.35% 48.58% -104.92% -56.60% -
  Horiz. % 113.58% 5,541.85% 190.32% 165.00% 320.91% 156.60% 100.00%
NP -20,274 -154,216 19,336 53,485 36,795 38,622 55,862 -
  YoY % 86.85% -897.56% -63.85% 45.36% -4.73% -30.86% -
  Horiz. % -36.29% -276.07% 34.61% 95.74% 65.87% 69.14% 100.00%
NP to SH -19,382 -154,321 13,624 47,643 33,247 35,458 53,616 -
  YoY % 87.44% -1,232.71% -71.40% 43.30% -6.24% -33.87% -
  Horiz. % -36.15% -287.83% 25.41% 88.86% 62.01% 66.13% 100.00%
Tax Rate - % 2,601.48 % 22.17 % 8.20 % 20.15 % 10.50 % 4.93 % -
  YoY % 0.00% 11,634.24% 170.37% -59.31% 91.90% 112.98% -
  Horiz. % 0.00% 52,768.36% 449.70% 166.33% 408.72% 212.98% 100.00%
Total Cost 207,922 337,587 173,208 149,969 169,594 125,668 105,152 12.02%
  YoY % -38.41% 94.90% 15.50% -11.57% 34.95% 19.51% -
  Horiz. % 197.73% 321.05% 164.72% 142.62% 161.28% 119.51% 100.00%
Net Worth 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 1,824,278 3.52%
  YoY % 10.19% -10.56% 8.28% 1.18% 8.13% 5.41% -
  Horiz. % 123.07% 111.69% 124.88% 115.33% 113.98% 105.41% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 1,824,278 3.52%
  YoY % 10.19% -10.56% 8.28% 1.18% 8.13% 5.41% -
  Horiz. % 123.07% 111.69% 124.88% 115.33% 113.98% 105.41% 100.00%
NOSH 2,494,560 1,113,427 1,116,721 1,113,154 1,111,939 1,111,536 1,112,365 14.39%
  YoY % 124.04% -0.29% 0.32% 0.11% 0.04% -0.07% -
  Horiz. % 224.26% 100.10% 100.39% 100.07% 99.96% 99.93% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -10.80 % -84.10 % 10.04 % 26.29 % 17.83 % 23.51 % 34.69 % -
  YoY % 87.16% -937.65% -61.81% 47.45% -24.16% -32.23% -
  Horiz. % -31.13% -242.43% 28.94% 75.79% 51.40% 67.77% 100.00%
ROE -0.86 % -7.57 % 0.60 % 2.26 % 1.60 % 1.84 % 2.94 % -
  YoY % 88.64% -1,361.67% -73.45% 41.25% -13.04% -37.41% -
  Horiz. % -29.25% -257.48% 20.41% 76.87% 54.42% 62.59% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.52 16.47 17.24 18.28 18.56 14.78 14.47 -10.33%
  YoY % -54.34% -4.47% -5.69% -1.51% 25.58% 2.14% -
  Horiz. % 51.97% 113.82% 119.14% 126.33% 128.27% 102.14% 100.00%
EPS -0.78 -13.86 1.22 4.28 2.99 3.19 4.82 -
  YoY % 94.37% -1,236.07% -71.50% 43.14% -6.27% -33.82% -
  Horiz. % -16.18% -287.55% 25.31% 88.80% 62.03% 66.18% 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 0.9000 1.8300 2.0400 1.8900 1.8700 1.7300 1.6400 -9.51%
  YoY % -50.82% -10.29% 7.94% 1.07% 8.09% 5.49% -
  Horiz. % 54.88% 111.59% 124.39% 115.24% 114.02% 105.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.33 7.17 7.53 7.95 8.07 6.42 6.29 2.58%
  YoY % 2.23% -4.78% -5.28% -1.49% 25.70% 2.07% -
  Horiz. % 116.53% 113.99% 119.71% 126.39% 128.30% 102.07% 100.00%
EPS -0.76 -6.03 0.53 1.86 1.30 1.39 2.10 -
  YoY % 87.40% -1,237.74% -71.51% 43.08% -6.47% -33.81% -
  Horiz. % -36.19% -287.14% 25.24% 88.57% 61.90% 66.19% 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 0.8776 0.7965 0.8905 0.8224 0.8128 0.7517 0.7131 3.52%
  YoY % 10.18% -10.56% 8.28% 1.18% 8.13% 5.41% -
  Horiz. % 123.07% 111.70% 124.88% 115.33% 113.98% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.4650 0.9050 0.8300 0.8450 0.9500 0.8900 0.8300 -
P/RPS 6.18 5.50 4.81 4.62 5.12 6.02 5.73 1.27%
  YoY % 12.36% 14.35% 4.11% -9.77% -14.95% 5.06% -
  Horiz. % 107.85% 95.99% 83.94% 80.63% 89.35% 105.06% 100.00%
P/EPS -59.85 -6.53 68.03 19.74 31.77 27.90 17.22 -
  YoY % -816.54% -109.60% 244.63% -37.87% 13.87% 62.02% -
  Horiz. % -347.56% -37.92% 395.06% 114.63% 184.49% 162.02% 100.00%
EY -1.67 -15.31 1.47 5.07 3.15 3.58 5.81 -
  YoY % 89.09% -1,141.50% -71.01% 60.95% -12.01% -38.38% -
  Horiz. % -28.74% -263.51% 25.30% 87.26% 54.22% 61.62% 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 0.52 0.49 0.41 0.45 0.51 0.51 0.51 0.32%
  YoY % 6.12% 19.51% -8.89% -11.76% 0.00% 0.00% -
  Horiz. % 101.96% 96.08% 80.39% 88.24% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 -
Price 0.4750 0.8700 0.8000 0.8300 0.8500 0.8400 0.8700 -
P/RPS 6.31 5.28 4.64 4.54 4.58 5.68 6.01 0.81%
  YoY % 19.51% 13.79% 2.20% -0.87% -19.37% -5.49% -
  Horiz. % 104.99% 87.85% 77.20% 75.54% 76.21% 94.51% 100.00%
P/EPS -61.13 -6.28 65.57 19.39 28.43 26.33 18.05 -
  YoY % -873.41% -109.58% 238.16% -31.80% 7.98% 45.87% -
  Horiz. % -338.67% -34.79% 363.27% 107.42% 157.51% 145.87% 100.00%
EY -1.64 -15.93 1.53 5.16 3.52 3.80 5.54 -
  YoY % 89.70% -1,141.18% -70.35% 46.59% -7.37% -31.41% -
  Horiz. % -29.60% -287.55% 27.62% 93.14% 63.54% 68.59% 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 0.48 0.39 0.44 0.45 0.49 0.53 -
  YoY % 10.42% 23.08% -11.36% -2.22% -8.16% -7.55% -
  Horiz. % 100.00% 90.57% 73.58% 83.02% 84.91% 92.45% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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