Highlights

[BJASSET] YoY Cumulative 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 -     17.32%    YoY -     -71.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 153,060 187,648 183,371 192,544 203,454 206,389 164,290 -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 -420 -16,987 6,165 24,844 58,260 46,082 43,154 -
  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 -2,750 -3,287 -160,381 -5,508 -4,775 -9,287 -4,532 -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 -3,170 -20,274 -154,216 19,336 53,485 36,795 38,622 -
  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 -1,814 -19,382 -154,321 13,624 47,643 33,247 35,458 -
  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 156,230 207,922 337,587 173,208 149,969 169,594 125,668 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 -0.08 % -0.86 % -7.57 % 0.60 % 2.26 % 1.60 % 1.84 % -
  YoY % 90.70% 88.64% -1,361.67% -73.45% 41.25% -13.04% -
  Horiz. % -4.35% -46.74% -411.41% 32.61% 122.83% 86.96% 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 6.12 7.52 16.47 17.24 18.28 18.56 14.78 -13.66%
  YoY % -18.62% -54.34% -4.47% -5.69% -1.51% 25.58% -
  Horiz. % 41.41% 50.88% 111.43% 116.64% 123.68% 125.58% 100.00%
EPS -0.07 -0.78 -13.86 1.22 4.28 2.99 3.19 -
  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 5.98 7.33 7.17 7.53 7.95 8.07 6.42 -1.18%
  YoY % -18.42% 2.23% -4.78% -5.28% -1.49% 25.70% -
  Horiz. % 93.15% 114.17% 111.68% 117.29% 123.83% 125.70% 100.00%
EPS -0.07 -0.76 -6.03 0.53 1.86 1.30 1.39 -
  YoY % 90.79% 87.40% -1,237.74% -71.51% 43.08% -6.47% -
  Horiz. % -5.04% -54.68% -433.81% 38.13% 133.81% 93.53% 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 4.91 6.18 5.50 4.81 4.62 5.12 6.02 -3.34%
  YoY % -20.55% 12.36% 14.35% 4.11% -9.77% -14.95% -
  Horiz. % 81.56% 102.66% 91.36% 79.90% 76.74% 85.05% 100.00%
P/EPS -413.89 -59.85 -6.53 68.03 19.74 31.77 27.90 -
  YoY % -591.55% -816.54% -109.60% 244.63% -37.87% 13.87% -
  Horiz. % -1,483.48% -214.52% -23.41% 243.84% 70.75% 113.87% 100.00%
EY -0.24 -1.67 -15.31 1.47 5.07 3.15 3.58 -
  YoY % 85.63% 89.09% -1,141.50% -71.01% 60.95% -12.01% -
  Horiz. % -6.70% -46.65% -427.65% 41.06% 141.62% 87.99% 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 4.99 6.31 5.28 4.64 4.54 4.58 5.68 -2.13%
  YoY % -20.92% 19.51% 13.79% 2.20% -0.87% -19.37% -
  Horiz. % 87.85% 111.09% 92.96% 81.69% 79.93% 80.63% 100.00%
P/EPS -420.79 -61.13 -6.28 65.57 19.39 28.43 26.33 -
  YoY % -588.35% -873.41% -109.58% 238.16% -31.80% 7.98% -
  Horiz. % -1,598.14% -232.17% -23.85% 249.03% 73.64% 107.98% 100.00%
EY -0.24 -1.64 -15.93 1.53 5.16 3.52 3.80 -
  YoY % 85.37% 89.70% -1,141.18% -70.35% 46.59% -7.37% -
  Horiz. % -6.32% -43.16% -419.21% 40.26% 135.79% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

656  153  373  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+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