Highlights

[BJASSET] YoY Quarter Result on 2016-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -141.49%    YoY -     -1,467.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 72,973 73,855 79,933 91,828 95,512 97,332 100,738 -5.23%
  YoY % -1.19% -7.60% -12.95% -3.86% -1.87% -3.38% -
  Horiz. % 72.44% 73.31% 79.35% 91.16% 94.81% 96.62% 100.00%
PBT 3,446 643 -3,776 -622 17,878 9,843 21,065 -26.04%
  YoY % 435.93% 117.03% -507.07% -103.48% 81.63% -53.27% -
  Horiz. % 16.36% 3.05% -17.93% -2.95% 84.87% 46.73% 100.00%
Tax -1,179 -1,330 -1,368 -158,205 -2,565 -1,522 -2,363 -10.94%
  YoY % 11.35% 2.78% 99.14% -6,067.84% -68.53% 35.59% -
  Horiz. % 49.89% 56.28% 57.89% 6,695.09% 108.55% 64.41% 100.00%
NP 2,267 -687 -5,144 -158,827 15,313 8,321 18,702 -29.64%
  YoY % 429.99% 86.64% 96.76% -1,137.20% 84.03% -55.51% -
  Horiz. % 12.12% -3.67% -27.51% -849.25% 81.88% 44.49% 100.00%
NP to SH 2,399 -300 -4,856 -158,784 11,613 7,136 16,997 -27.83%
  YoY % 899.67% 93.82% 96.94% -1,467.30% 62.74% -58.02% -
  Horiz. % 14.11% -1.77% -28.57% -934.19% 68.32% 41.98% 100.00%
Tax Rate 34.21 % 206.84 % - % - % 14.35 % 15.46 % 11.22 % 20.41%
  YoY % -83.46% 0.00% 0.00% 0.00% -7.18% 37.79% -
  Horiz. % 304.90% 1,843.49% 0.00% 0.00% 127.90% 137.79% 100.00%
Total Cost 70,706 74,542 85,077 250,655 80,199 89,011 82,036 -2.45%
  YoY % -5.15% -12.38% -66.06% 212.54% -9.90% 8.50% -
  Horiz. % 86.19% 90.86% 103.71% 305.54% 97.76% 108.50% 100.00%
Net Worth 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.28% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.28% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
NOSH 2,558,270 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 14.91%
  YoY % 2.22% 111.30% 6.44% -0.35% 0.15% 0.37% -
  Horiz. % 230.29% 225.28% 106.61% 100.16% 100.51% 100.37% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.11 % -0.93 % -6.44 % -172.96 % 16.03 % 8.55 % 18.56 % -25.74%
  YoY % 434.41% 85.56% 96.28% -1,178.98% 87.49% -53.93% -
  Horiz. % 16.76% -5.01% -34.70% -931.90% 86.37% 46.07% 100.00%
ROE 0.11 % -0.01 % -0.22 % -7.84 % 0.54 % 0.34 % 0.77 % -27.69%
  YoY % 1,200.00% 95.45% 97.19% -1,551.85% 58.82% -55.84% -
  Horiz. % 14.29% -1.30% -28.57% -1,018.18% 70.13% 44.16% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.85 2.95 6.75 8.25 8.55 8.73 9.07 -17.54%
  YoY % -3.39% -56.30% -18.18% -3.51% -2.06% -3.75% -
  Horiz. % 31.42% 32.52% 74.42% 90.96% 94.27% 96.25% 100.00%
EPS 0.09 -0.01 -0.41 -14.27 1.04 0.64 1.53 -37.62%
  YoY % 1,000.00% 97.56% 97.13% -1,472.12% 62.50% -58.17% -
  Horiz. % 5.88% -0.65% -26.80% -932.68% 67.97% 41.83% 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 0.8500 0.9100 1.8900 1.8200 1.9200 1.8800 2.0000 -13.29%
  YoY % -6.59% -51.85% 3.85% -5.21% 2.13% -6.00% -
  Horiz. % 42.50% 45.50% 94.50% 91.00% 96.00% 94.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.85 2.89 3.12 3.59 3.73 3.80 3.94 -5.25%
  YoY % -1.38% -7.37% -13.09% -3.75% -1.84% -3.55% -
  Horiz. % 72.34% 73.35% 79.19% 91.12% 94.67% 96.45% 100.00%
EPS 0.09 -0.01 -0.19 -6.21 0.45 0.28 0.66 -28.25%
  YoY % 1,000.00% 94.74% 96.94% -1,480.00% 60.71% -57.58% -
  Horiz. % 13.64% -1.52% -28.79% -940.91% 68.18% 42.42% 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 0.8500 0.8902 0.8750 0.7916 0.8380 0.8194 0.8685 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.27% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3000 0.3000 1.1500 0.7800 0.9200 0.9500 0.8450 -
P/RPS 10.52 10.17 17.04 9.45 10.76 10.88 9.32 2.04%
  YoY % 3.44% -40.32% 80.32% -12.17% -1.10% 16.74% -
  Horiz. % 112.88% 109.12% 182.83% 101.39% 115.45% 116.74% 100.00%
P/EPS 319.92 -2,502.66 -280.49 -5.47 88.46 148.44 55.23 33.99%
  YoY % 112.78% -792.25% -5,027.79% -106.18% -40.41% 168.77% -
  Horiz. % 579.25% -4,531.34% -507.86% -9.90% 160.17% 268.77% 100.00%
EY 0.31 -0.04 -0.36 -18.29 1.13 0.67 1.81 -25.47%
  YoY % 875.00% 88.89% 98.03% -1,718.58% 68.66% -62.98% -
  Horiz. % 17.13% -2.21% -19.89% -1,010.50% 62.43% 37.02% 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 0.33 0.61 0.43 0.48 0.51 0.42 -2.99%
  YoY % 6.06% -45.90% 41.86% -10.42% -5.88% 21.43% -
  Horiz. % 83.33% 78.57% 145.24% 102.38% 114.29% 121.43% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 -
Price 0.2950 0.2900 0.4700 0.9150 0.8000 0.9500 0.8850 -
P/RPS 10.34 9.83 6.96 11.09 9.35 10.88 9.76 0.97%
  YoY % 5.19% 41.24% -37.24% 18.61% -14.06% 11.48% -
  Horiz. % 105.94% 100.72% 71.31% 113.63% 95.80% 111.48% 100.00%
P/EPS 314.59 -2,419.23 -114.63 -6.41 76.92 148.44 57.84 32.60%
  YoY % 113.00% -2,010.47% -1,688.30% -108.33% -48.18% 156.64% -
  Horiz. % 543.90% -4,182.62% -198.18% -11.08% 132.99% 256.64% 100.00%
EY 0.32 -0.04 -0.87 -15.60 1.30 0.67 1.73 -24.51%
  YoY % 900.00% 95.40% 94.42% -1,300.00% 94.03% -61.27% -
  Horiz. % 18.50% -2.31% -50.29% -901.73% 75.14% 38.73% 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 0.32 0.25 0.50 0.42 0.51 0.44 -3.74%
  YoY % 9.38% 28.00% -50.00% 19.05% -17.65% 15.91% -
  Horiz. % 79.55% 72.73% 56.82% 113.64% 95.45% 115.91% 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
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS