Highlights

[BJASSET] YoY Cumulative Quarter Result on 2016-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -18.64%    YoY -     -83.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 228,486 264,201 270,533 288,765 309,539 312,932 258,008 -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 4,275 3,165 30,348 24,811 84,951 80,607 49,827 -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 -4,931 -5,927 -4,810 -7,354 -7,717 -58,067 -7,149 -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 -656 -2,762 25,538 17,457 77,234 22,540 42,678 -
  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 515 -2,762 25,550 11,085 66,604 20,993 37,341 -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 229,142 266,963 244,995 271,308 232,305 290,392 215,330 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 31/03/15 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 1,108,500 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 0.02 % -0.12 % 1.16 % 0.49 % 3.15 % 1.02 % 1.70 % -52.29%
  YoY % 116.67% -110.34% 136.73% -84.44% 208.82% -40.00% -
  Horiz. % 1.18% -7.06% 68.24% 28.82% 185.29% 60.00% 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 9.13 10.56 24.35 26.05 27.79 28.17 23.15 -14.36%
  YoY % -13.54% -56.63% -6.53% -6.26% -1.35% 21.68% -
  Horiz. % 39.44% 45.62% 105.18% 112.53% 120.04% 121.68% 100.00%
EPS 0.02 -0.11 2.30 1.00 5.98 1.89 3.35 -57.39%
  YoY % 118.18% -104.78% 130.00% -83.28% 216.40% -43.58% -
  Horiz. % 0.60% -3.28% 68.66% 29.85% 178.51% 56.42% 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 8.93 10.33 10.57 11.29 12.10 12.23 10.09 -2.01%
  YoY % -13.55% -2.27% -6.38% -6.69% -1.06% 21.21% -
  Horiz. % 88.50% 102.38% 104.76% 111.89% 119.92% 121.21% 100.00%
EPS 0.02 -0.11 1.00 0.43 2.60 0.82 1.46 -51.07%
  YoY % 118.18% -111.00% 132.56% -83.46% 217.07% -43.84% -
  Horiz. % 1.37% -7.53% 68.49% 29.45% 178.08% 56.16% 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 3.45 4.07 3.80 3.07 3.06 3.02 3.80 -1.60%
  YoY % -15.23% 7.11% 23.78% 0.33% 1.32% -20.53% -
  Horiz. % 90.79% 107.11% 100.00% 80.79% 80.53% 79.47% 100.00%
P/EPS 1,530.75 -389.62 40.22 80.00 14.21 44.97 26.27 96.84%
  YoY % 492.88% -1,068.72% -49.72% 462.98% -68.40% 71.18% -
  Horiz. % 5,826.99% -1,483.14% 153.10% 304.53% 54.09% 171.18% 100.00%
EY 0.07 -0.26 2.49 1.25 7.04 2.22 3.81 -48.62%
  YoY % 126.92% -110.44% 99.20% -82.24% 217.12% -41.73% -
  Horiz. % 1.84% -6.82% 65.35% 32.81% 184.78% 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 3.23 4.69 5.75 3.03 2.95 2.96 3.85 -2.88%
  YoY % -31.13% -18.43% 89.77% 2.71% -0.34% -23.12% -
  Horiz. % 83.90% 121.82% 149.35% 78.70% 76.62% 76.88% 100.00%
P/EPS 1,433.56 -448.52 60.87 79.00 13.71 44.18 26.57 94.33%
  YoY % 419.62% -836.85% -22.95% 476.22% -68.97% 66.28% -
  Horiz. % 5,395.41% -1,688.07% 229.09% 297.33% 51.60% 166.28% 100.00%
EY 0.07 -0.22 1.64 1.27 7.29 2.26 3.76 -48.50%
  YoY % 131.82% -113.41% 29.13% -82.58% 222.57% -39.89% -
  Horiz. % 1.86% -5.85% 43.62% 33.78% 193.88% 60.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

373  431  638  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.63+0.03 
 MMAG 0.165-0.015 
 FINTEC 0.0350.00 
 SERBADK-WA 0.11+0.005 
 VSOLAR 0.0150.00 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.24+0.01 
 PICORP 0.205+0.005 
 KOMARK 0.130.00 
 QES 0.91+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS