Highlights

[BJASSET] YoY Quarter Result on 2015-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -69.43%    YoY -     -74.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 48,489 85,825 98,327 100,195 106,489 103,643 80,190 -8.04%
  YoY % -43.50% -12.71% -1.86% -5.91% 2.75% 29.25% -
  Horiz. % 60.47% 107.03% 122.62% 124.95% 132.80% 129.25% 100.00%
PBT -15,658 -22,135 -53,005 24,788 41,148 22,918 120,033 -
  YoY % 29.26% 58.24% -313.83% -39.76% 79.54% -80.91% -
  Horiz. % -13.04% -18.44% -44.16% 20.65% 34.28% 19.09% 100.00%
Tax -10,803 -15,298 -11,785 -16,664 -13,283 -12,544 -11,444 -0.96%
  YoY % 29.38% -29.81% 29.28% -25.45% -5.89% -9.61% -
  Horiz. % 94.40% 133.68% 102.98% 145.61% 116.07% 109.61% 100.00%
NP -26,461 -37,433 -64,790 8,124 27,865 10,374 108,589 -
  YoY % 29.31% 42.22% -897.51% -70.85% 168.60% -90.45% -
  Horiz. % -24.37% -34.47% -59.67% 7.48% 25.66% 9.55% 100.00%
NP to SH -29,854 -36,665 -65,751 5,796 22,925 8,922 106,792 -
  YoY % 18.58% 44.24% -1,234.42% -74.72% 156.95% -91.65% -
  Horiz. % -27.96% -34.33% -61.57% 5.43% 21.47% 8.35% 100.00%
Tax Rate - % - % - % 67.23 % 32.28 % 54.73 % 9.53 % -
  YoY % 0.00% 0.00% 0.00% 108.27% -41.02% 474.29% -
  Horiz. % 0.00% 0.00% 0.00% 705.46% 338.72% 574.29% 100.00%
Total Cost 74,950 123,258 163,117 92,071 78,624 93,269 -28,399 -
  YoY % -39.19% -24.44% 77.16% 17.10% -15.70% 428.42% -
  Horiz. % -263.92% -434.02% -574.38% -324.21% -276.85% -328.42% 100.00%
Net Worth 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 2,219,347 1,113,589 13.07%
  YoY % 7.50% -1.19% 3.49% 1.76% -6.23% 99.30% -
  Horiz. % 209.06% 194.46% 196.81% 190.17% 186.88% 199.30% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 11,146 22,257 16,728 16,703 -
  YoY % 0.00% 0.00% 0.00% -49.92% 33.05% 0.15% -
  Horiz. % 0.00% 0.00% 0.00% 66.73% 133.25% 100.15% 100.00%
Div Payout % - % - % - % 192.31 % 97.09 % 187.50 % 15.64 % -
  YoY % 0.00% 0.00% 0.00% 98.07% -48.22% 1,098.85% -
  Horiz. % 0.00% 0.00% 0.00% 1,229.60% 620.78% 1,198.85% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 2,219,347 1,113,589 13.07%
  YoY % 7.50% -1.19% 3.49% 1.76% -6.23% 99.30% -
  Horiz. % 209.06% 194.46% 196.81% 190.17% 186.88% 199.30% 100.00%
NOSH 2,558,270 1,145,781 1,112,538 1,114,615 1,112,864 1,115,249 1,113,589 14.86%
  YoY % 123.28% 2.99% -0.19% 0.16% -0.21% 0.15% -
  Horiz. % 229.73% 102.89% 99.91% 100.09% 99.93% 100.15% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -54.57 % -43.62 % -65.89 % 8.11 % 26.17 % 10.01 % 135.41 % -
  YoY % -25.10% 33.80% -912.45% -69.01% 161.44% -92.61% -
  Horiz. % -40.30% -32.21% -48.66% 5.99% 19.33% 7.39% 100.00%
ROE -1.28 % -1.69 % -3.00 % 0.27 % 1.10 % 0.40 % 9.59 % -
  YoY % 24.26% 43.67% -1,211.11% -75.45% 175.00% -95.83% -
  Horiz. % -13.35% -17.62% -31.28% 2.82% 11.47% 4.17% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.90 7.49 8.84 8.99 9.57 9.29 7.20 -19.90%
  YoY % -74.63% -15.27% -1.67% -6.06% 3.01% 29.03% -
  Horiz. % 26.39% 104.03% 122.78% 124.86% 132.92% 129.03% 100.00%
EPS -1.19 -3.20 -5.91 0.52 2.06 0.80 9.59 -
  YoY % 62.81% 45.85% -1,236.54% -74.76% 157.50% -91.66% -
  Horiz. % -12.41% -33.37% -61.63% 5.42% 21.48% 8.34% 100.00%
DPS 0.00 0.00 0.00 1.00 2.00 1.50 1.50 -
  YoY % 0.00% 0.00% 0.00% -50.00% 33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 133.33% 100.00% 100.00%
NAPS 0.9100 1.8900 1.9700 1.9000 1.8700 1.9900 1.0000 -1.56%
  YoY % -51.85% -4.06% 3.68% 1.60% -6.03% 99.00% -
  Horiz. % 91.00% 189.00% 197.00% 190.00% 187.00% 199.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.90 3.35 3.84 3.92 4.16 4.05 3.13 -7.98%
  YoY % -43.28% -12.76% -2.04% -5.77% 2.72% 29.39% -
  Horiz. % 60.70% 107.03% 122.68% 125.24% 132.91% 129.39% 100.00%
EPS -1.19 -1.43 -2.57 0.23 0.90 0.35 4.17 -
  YoY % 16.78% 44.36% -1,217.39% -74.44% 157.14% -91.61% -
  Horiz. % -28.54% -34.29% -61.63% 5.52% 21.58% 8.39% 100.00%
DPS 0.00 0.00 0.00 0.44 0.87 0.65 0.65 -
  YoY % 0.00% 0.00% 0.00% -49.43% 33.85% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 67.69% 133.85% 100.00% 100.00%
NAPS 0.9100 0.8465 0.8567 0.8278 0.8135 0.8675 0.4353 13.07%
  YoY % 7.50% -1.19% 3.49% 1.76% -6.22% 99.29% -
  Horiz. % 209.05% 194.46% 196.81% 190.17% 186.88% 199.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3800 1.2500 0.7800 0.8050 0.8300 0.9050 0.8400 -
P/RPS 20.05 16.69 8.83 8.96 8.67 9.74 11.66 9.45%
  YoY % 20.13% 89.01% -1.45% 3.34% -10.99% -16.47% -
  Horiz. % 171.96% 143.14% 75.73% 76.84% 74.36% 83.53% 100.00%
P/EPS -32.56 -39.06 -13.20 154.81 40.29 113.12 8.76 -
  YoY % 16.64% -195.91% -108.53% 284.24% -64.38% 1,191.32% -
  Horiz. % -371.69% -445.89% -150.68% 1,767.24% 459.93% 1,291.32% 100.00%
EY -3.07 -2.56 -7.58 0.65 2.48 0.88 11.42 -
  YoY % -19.92% 66.23% -1,266.15% -73.79% 181.82% -92.29% -
  Horiz. % -26.88% -22.42% -66.37% 5.69% 21.72% 7.71% 100.00%
DY 0.00 0.00 0.00 1.24 2.41 1.66 1.79 -
  YoY % 0.00% 0.00% 0.00% -48.55% 45.18% -7.26% -
  Horiz. % 0.00% 0.00% 0.00% 69.27% 134.64% 92.74% 100.00%
P/NAPS 0.42 0.66 0.40 0.42 0.44 0.45 0.84 -10.91%
  YoY % -36.36% 65.00% -4.76% -4.55% -2.22% -46.43% -
  Horiz. % 50.00% 78.57% 47.62% 50.00% 52.38% 53.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 24/08/17 24/08/16 18/08/15 13/08/14 16/08/13 28/08/12 -
Price 0.3050 1.1900 0.7900 0.8300 0.8200 0.8700 0.9400 -
P/RPS 16.09 15.89 8.94 9.23 8.57 9.36 13.05 3.55%
  YoY % 1.26% 77.74% -3.14% 7.70% -8.44% -28.28% -
  Horiz. % 123.30% 121.76% 68.51% 70.73% 65.67% 71.72% 100.00%
P/EPS -26.14 -37.19 -13.37 159.62 39.81 108.75 9.80 -
  YoY % 29.71% -178.16% -108.38% 300.95% -63.39% 1,009.69% -
  Horiz. % -266.73% -379.49% -136.43% 1,628.78% 406.22% 1,109.69% 100.00%
EY -3.83 -2.69 -7.48 0.63 2.51 0.92 10.20 -
  YoY % -42.38% 64.04% -1,287.30% -74.90% 172.83% -90.98% -
  Horiz. % -37.55% -26.37% -73.33% 6.18% 24.61% 9.02% 100.00%
DY 0.00 0.00 0.00 1.20 2.44 1.72 1.60 -
  YoY % 0.00% 0.00% 0.00% -50.82% 41.86% 7.50% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 152.50% 107.50% 100.00%
P/NAPS 0.34 0.63 0.40 0.44 0.44 0.44 0.94 -15.58%
  YoY % -46.03% 57.50% -9.09% 0.00% 0.00% -53.19% -
  Horiz. % 36.17% 67.02% 42.55% 46.81% 46.81% 46.81% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS