Highlights

[BJASSET] YoY Quarter Result on 2018-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     99.00%    YoY -     93.82%
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 - 2,556,875
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 3.13 3.59 3.74 3.81 3.94 -5.25%
  YoY % -1.38% -7.67% -12.81% -4.01% -1.84% -3.30% -
  Horiz. % 72.34% 73.35% 79.44% 91.12% 94.92% 96.70% 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 0.8505 0.8907 0.8755 0.7920 0.8385 0.8198 0.8690 -0.36%
  YoY % -4.51% 1.74% 10.54% -5.55% 2.28% -5.66% -
  Horiz. % 97.87% 102.50% 100.75% 91.14% 96.49% 94.34% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers