Highlights

[BJASSET] YoY Quarter Result on 2015-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     100.36%    YoY -     62.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 73,855 79,933 91,828 95,512 97,332 100,738 81,009 -1.53%
  YoY % -7.60% -12.95% -3.86% -1.87% -3.38% 24.35% -
  Horiz. % 91.17% 98.67% 113.36% 117.90% 120.15% 124.35% 100.00%
PBT 643 -3,776 -622 17,878 9,843 21,065 25,935 -45.99%
  YoY % 117.03% -507.07% -103.48% 81.63% -53.27% -18.78% -
  Horiz. % 2.48% -14.56% -2.40% 68.93% 37.95% 81.22% 100.00%
Tax -1,330 -1,368 -158,205 -2,565 -1,522 -2,363 -1,690 -3.91%
  YoY % 2.78% 99.14% -6,067.84% -68.53% 35.59% -39.82% -
  Horiz. % 78.70% 80.95% 9,361.24% 151.78% 90.06% 139.82% 100.00%
NP -687 -5,144 -158,827 15,313 8,321 18,702 24,245 -
  YoY % 86.64% 96.76% -1,137.20% 84.03% -55.51% -22.86% -
  Horiz. % -2.83% -21.22% -655.09% 63.16% 34.32% 77.14% 100.00%
NP to SH -300 -4,856 -158,784 11,613 7,136 16,997 22,853 -
  YoY % 93.82% 96.94% -1,467.30% 62.74% -58.02% -25.62% -
  Horiz. % -1.31% -21.25% -694.81% 50.82% 31.23% 74.38% 100.00%
Tax Rate 206.84 % - % - % 14.35 % 15.46 % 11.22 % 6.52 % 77.88%
  YoY % 0.00% 0.00% 0.00% -7.18% 37.79% 72.09% -
  Horiz. % 3,172.39% 0.00% 0.00% 220.09% 237.12% 172.09% 100.00%
Total Cost 74,542 85,077 250,655 80,199 89,011 82,036 56,764 4.64%
  YoY % -12.38% -66.06% 212.54% -9.90% 8.50% 44.52% -
  Horiz. % 131.32% 149.88% 441.57% 141.28% 156.81% 144.52% 100.00%
Net Worth 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 2.81%
  YoY % 1.74% 10.54% -5.54% 2.28% -5.65% 15.21% -
  Horiz. % 118.09% 116.07% 105.01% 111.17% 108.69% 115.21% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 2.81%
  YoY % 1.74% 10.54% -5.54% 2.28% -5.65% 15.21% -
  Horiz. % 118.09% 116.07% 105.01% 111.17% 108.69% 115.21% 100.00%
NOSH 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 14.42%
  YoY % 111.30% 6.44% -0.35% 0.15% 0.37% -0.35% -
  Horiz. % 224.50% 106.24% 99.81% 100.17% 100.02% 99.65% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.93 % -6.44 % -172.96 % 16.03 % 8.55 % 18.56 % 29.93 % -
  YoY % 85.56% 96.28% -1,178.98% 87.49% -53.93% -37.99% -
  Horiz. % -3.11% -21.52% -577.88% 53.56% 28.57% 62.01% 100.00%
ROE -0.01 % -0.22 % -7.84 % 0.54 % 0.34 % 0.77 % 1.18 % -
  YoY % 95.45% 97.19% -1,551.85% 58.82% -55.84% -34.75% -
  Horiz. % -0.85% -18.64% -664.41% 45.76% 28.81% 65.25% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.95 6.75 8.25 8.55 8.73 9.07 7.27 -13.95%
  YoY % -56.30% -18.18% -3.51% -2.06% -3.75% 24.76% -
  Horiz. % 40.58% 92.85% 113.48% 117.61% 120.08% 124.76% 100.00%
EPS -0.01 -0.41 -14.27 1.04 0.64 1.53 2.05 -
  YoY % 97.56% 97.13% -1,472.12% 62.50% -58.17% -25.37% -
  Horiz. % -0.49% -20.00% -696.10% 50.73% 31.22% 74.63% 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 1.8900 1.8200 1.9200 1.8800 2.0000 1.7300 -10.15%
  YoY % -51.85% 3.85% -5.21% 2.13% -6.00% 15.61% -
  Horiz. % 52.60% 109.25% 105.20% 110.98% 108.67% 115.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.89 3.12 3.59 3.73 3.80 3.94 3.17 -1.53%
  YoY % -7.37% -13.09% -3.75% -1.84% -3.55% 24.29% -
  Horiz. % 91.17% 98.42% 113.25% 117.67% 119.87% 124.29% 100.00%
EPS -0.01 -0.19 -6.21 0.45 0.28 0.66 0.89 -
  YoY % 94.74% 96.94% -1,480.00% 60.71% -57.58% -25.84% -
  Horiz. % -1.12% -21.35% -697.75% 50.56% 31.46% 74.16% 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 0.8750 0.7916 0.8380 0.8194 0.8685 0.7539 2.81%
  YoY % 1.74% 10.54% -5.54% 2.27% -5.65% 15.20% -
  Horiz. % 118.08% 116.06% 105.00% 111.16% 108.69% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3000 1.1500 0.7800 0.9200 0.9500 0.8450 0.9000 -
P/RPS 10.17 17.04 9.45 10.76 10.88 9.32 12.39 -3.24%
  YoY % -40.32% 80.32% -12.17% -1.10% 16.74% -24.78% -
  Horiz. % 82.08% 137.53% 76.27% 86.84% 87.81% 75.22% 100.00%
P/EPS -2,502.66 -280.49 -5.47 88.46 148.44 55.23 43.90 -
  YoY % -792.25% -5,027.79% -106.18% -40.41% 168.77% 25.81% -
  Horiz. % -5,700.82% -638.93% -12.46% 201.50% 338.13% 125.81% 100.00%
EY -0.04 -0.36 -18.29 1.13 0.67 1.81 2.28 -
  YoY % 88.89% 98.03% -1,718.58% 68.66% -62.98% -20.61% -
  Horiz. % -1.75% -15.79% -802.19% 49.56% 29.39% 79.39% 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 0.61 0.43 0.48 0.51 0.42 0.52 -7.30%
  YoY % -45.90% 41.86% -10.42% -5.88% 21.43% -19.23% -
  Horiz. % 63.46% 117.31% 82.69% 92.31% 98.08% 80.77% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 -
Price 0.2900 0.4700 0.9150 0.8000 0.9500 0.8850 0.9000 -
P/RPS 9.83 6.96 11.09 9.35 10.88 9.76 12.39 -3.78%
  YoY % 41.24% -37.24% 18.61% -14.06% 11.48% -21.23% -
  Horiz. % 79.34% 56.17% 89.51% 75.46% 87.81% 78.77% 100.00%
P/EPS -2,419.23 -114.63 -6.41 76.92 148.44 57.84 43.90 -
  YoY % -2,010.47% -1,688.30% -108.33% -48.18% 156.64% 31.75% -
  Horiz. % -5,510.77% -261.12% -14.60% 175.22% 338.13% 131.75% 100.00%
EY -0.04 -0.87 -15.60 1.30 0.67 1.73 2.28 -
  YoY % 95.40% 94.42% -1,300.00% 94.03% -61.27% -24.12% -
  Horiz. % -1.75% -38.16% -684.21% 57.02% 29.39% 75.88% 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 0.25 0.50 0.42 0.51 0.44 0.52 -7.77%
  YoY % 28.00% -50.00% 19.05% -17.65% 15.91% -15.38% -
  Horiz. % 61.54% 48.08% 96.15% 80.77% 98.08% 84.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS