Highlights

[BJASSET] YoY Quarter Result on 2017-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     86.76%    YoY -     96.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 50,763 72,973 73,855 79,933 91,828 95,512 97,332 -10.27%
  YoY % -30.44% -1.19% -7.60% -12.95% -3.86% -1.87% -
  Horiz. % 52.15% 74.97% 75.88% 82.12% 94.35% 98.13% 100.00%
PBT -5,174 3,446 643 -3,776 -622 17,878 9,843 -
  YoY % -250.15% 435.93% 117.03% -507.07% -103.48% 81.63% -
  Horiz. % -52.57% 35.01% 6.53% -38.36% -6.32% 181.63% 100.00%
Tax -2,581 -1,179 -1,330 -1,368 -158,205 -2,565 -1,522 9.19%
  YoY % -118.91% 11.35% 2.78% 99.14% -6,067.84% -68.53% -
  Horiz. % 169.58% 77.46% 87.39% 89.88% 10,394.55% 168.53% 100.00%
NP -7,755 2,267 -687 -5,144 -158,827 15,313 8,321 -
  YoY % -442.08% 429.99% 86.64% 96.76% -1,137.20% 84.03% -
  Horiz. % -93.20% 27.24% -8.26% -61.82% -1,908.75% 184.03% 100.00%
NP to SH -7,560 2,399 -300 -4,856 -158,784 11,613 7,136 -
  YoY % -415.13% 899.67% 93.82% 96.94% -1,467.30% 62.74% -
  Horiz. % -105.94% 33.62% -4.20% -68.05% -2,225.11% 162.74% 100.00%
Tax Rate - % 34.21 % 206.84 % - % - % 14.35 % 15.46 % -
  YoY % 0.00% -83.46% 0.00% 0.00% 0.00% -7.18% -
  Horiz. % 0.00% 221.28% 1,337.90% 0.00% 0.00% 92.82% 100.00%
Total Cost 58,518 70,706 74,542 85,077 250,655 80,199 89,011 -6.75%
  YoY % -17.24% -5.15% -12.38% -66.06% 212.54% -9.90% -
  Horiz. % 65.74% 79.44% 83.74% 95.58% 281.60% 90.10% 100.00%
Net Worth 1,995,451 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 -0.82%
  YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.28% -
  Horiz. % 95.19% 103.74% 108.65% 106.79% 96.61% 102.28% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,995,451 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 -0.82%
  YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.28% -
  Horiz. % 95.19% 103.74% 108.65% 106.79% 96.61% 102.28% 100.00%
NOSH 2,558,270 2,558,270 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 14.83%
  YoY % 0.00% 2.22% 111.30% 6.44% -0.35% 0.15% -
  Horiz. % 229.44% 229.44% 224.45% 106.22% 99.79% 100.15% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -15.28 % 3.11 % -0.93 % -6.44 % -172.96 % 16.03 % 8.55 % -
  YoY % -591.32% 434.41% 85.56% 96.28% -1,178.98% 87.49% -
  Horiz. % -178.71% 36.37% -10.88% -75.32% -2,022.92% 187.49% 100.00%
ROE -0.38 % 0.11 % -0.01 % -0.22 % -7.84 % 0.54 % 0.34 % -
  YoY % -445.45% 1,200.00% 95.45% 97.19% -1,551.85% 58.82% -
  Horiz. % -111.76% 32.35% -2.94% -64.71% -2,305.88% 158.82% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.98 2.85 2.95 6.75 8.25 8.55 8.73 -21.89%
  YoY % -30.53% -3.39% -56.30% -18.18% -3.51% -2.06% -
  Horiz. % 22.68% 32.65% 33.79% 77.32% 94.50% 97.94% 100.00%
EPS -0.30 0.09 -0.01 -0.41 -14.27 1.04 0.64 -
  YoY % -433.33% 1,000.00% 97.56% 97.13% -1,472.12% 62.50% -
  Horiz. % -46.88% 14.06% -1.56% -64.06% -2,229.69% 162.50% 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 0.7800 0.8500 0.9100 1.8900 1.8200 1.9200 1.8800 -13.63%
  YoY % -8.24% -6.59% -51.85% 3.85% -5.21% 2.13% -
  Horiz. % 41.49% 45.21% 48.40% 100.53% 96.81% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.98 2.85 2.89 3.12 3.59 3.73 3.80 -10.29%
  YoY % -30.53% -1.38% -7.37% -13.09% -3.75% -1.84% -
  Horiz. % 52.11% 75.00% 76.05% 82.11% 94.47% 98.16% 100.00%
EPS -0.30 0.09 -0.01 -0.19 -6.21 0.45 0.28 -
  YoY % -433.33% 1,000.00% 94.74% 96.94% -1,480.00% 60.71% -
  Horiz. % -107.14% 32.14% -3.57% -67.86% -2,217.86% 160.71% 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 0.7800 0.8500 0.8902 0.8750 0.7916 0.8380 0.8194 -0.82%
  YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.27% -
  Horiz. % 95.19% 103.73% 108.64% 106.79% 96.61% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2750 0.3000 0.3000 1.1500 0.7800 0.9200 0.9500 -
P/RPS 13.86 10.52 10.17 17.04 9.45 10.76 10.88 4.11%
  YoY % 31.75% 3.44% -40.32% 80.32% -12.17% -1.10% -
  Horiz. % 127.39% 96.69% 93.47% 156.62% 86.86% 98.90% 100.00%
P/EPS -93.06 319.92 -2,502.66 -280.49 -5.47 88.46 148.44 -
  YoY % -129.09% 112.78% -792.25% -5,027.79% -106.18% -40.41% -
  Horiz. % -62.69% 215.52% -1,685.97% -188.96% -3.68% 59.59% 100.00%
EY -1.07 0.31 -0.04 -0.36 -18.29 1.13 0.67 -
  YoY % -445.16% 875.00% 88.89% 98.03% -1,718.58% 68.66% -
  Horiz. % -159.70% 46.27% -5.97% -53.73% -2,729.85% 168.66% 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 0.35 0.33 0.61 0.43 0.48 0.51 -6.08%
  YoY % 0.00% 6.06% -45.90% 41.86% -10.42% -5.88% -
  Horiz. % 68.63% 68.63% 64.71% 119.61% 84.31% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 18/11/19 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 -
Price 0.2950 0.2950 0.2900 0.4700 0.9150 0.8000 0.9500 -
P/RPS 14.87 10.34 9.83 6.96 11.09 9.35 10.88 5.34%
  YoY % 43.81% 5.19% 41.24% -37.24% 18.61% -14.06% -
  Horiz. % 136.67% 95.04% 90.35% 63.97% 101.93% 85.94% 100.00%
P/EPS -99.83 314.59 -2,419.23 -114.63 -6.41 76.92 148.44 -
  YoY % -131.73% 113.00% -2,010.47% -1,688.30% -108.33% -48.18% -
  Horiz. % -67.25% 211.93% -1,629.77% -77.22% -4.32% 51.82% 100.00%
EY -1.00 0.32 -0.04 -0.87 -15.60 1.30 0.67 -
  YoY % -412.50% 900.00% 95.40% 94.42% -1,300.00% 94.03% -
  Horiz. % -149.25% 47.76% -5.97% -129.85% -2,328.36% 194.03% 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 0.38 0.35 0.32 0.25 0.50 0.42 0.51 -4.78%
  YoY % 8.57% 9.38% 28.00% -50.00% 19.05% -17.65% -
  Horiz. % 74.51% 68.63% 62.75% 49.02% 98.04% 82.35% 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
 
 

443  246  634  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KNM 0.21+0.015 
 ARMADA 0.285+0.015 
 NETX 0.140.00 
 HIBISCS 0.635+0.045 
 KGROUP 0.0550.00 
 ALAM 0.10+0.01 
 MTOUCHE 0.085+0.015 

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