Highlights

[BJASSET] YoY Quarter Result on 2014-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     467.64%    YoY -     149.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 107,715 91,543 96,213 106,122 105,651 83,281 84,918 4.04%
  YoY % 17.67% -4.85% -9.34% 0.45% 26.86% -1.93% -
  Horiz. % 126.85% 107.80% 113.30% 124.97% 124.42% 98.07% 100.00%
PBT -13,211 6,787 6,966 48,417 25,017 17,219 25,596 -
  YoY % -294.65% -2.57% -85.61% 93.54% 45.29% -32.73% -
  Horiz. % -51.61% 26.52% 27.22% 189.16% 97.74% 67.27% 100.00%
Tax -1,919 -2,176 -2,943 -3,253 -6,924 -2,842 -1,557 3.54%
  YoY % 11.81% 26.06% 9.53% 53.02% -143.63% -82.53% -
  Horiz. % 123.25% 139.76% 189.02% 208.93% 444.70% 182.53% 100.00%
NP -15,130 4,611 4,023 45,164 18,093 14,377 24,039 -
  YoY % -428.13% 14.62% -91.09% 149.62% 25.85% -40.19% -
  Horiz. % -62.94% 19.18% 16.74% 187.88% 75.27% 59.81% 100.00%
NP to SH -14,526 4,463 2,011 40,507 16,250 12,605 22,851 -
  YoY % -425.48% 121.93% -95.04% 149.27% 28.92% -44.84% -
  Horiz. % -63.57% 19.53% 8.80% 177.27% 71.11% 55.16% 100.00%
Tax Rate - % 32.06 % 42.25 % 6.72 % 27.68 % 16.51 % 6.08 % -
  YoY % 0.00% -24.12% 528.72% -75.72% 67.66% 171.55% -
  Horiz. % 0.00% 527.30% 694.90% 110.53% 455.26% 271.55% 100.00%
Total Cost 122,845 86,932 92,190 60,958 87,558 68,904 60,879 12.40%
  YoY % 41.31% -5.70% 51.24% -30.38% 27.07% 13.18% -
  Horiz. % 201.79% 142.79% 151.43% 100.13% 143.82% 113.18% 100.00%
Net Worth 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 3.48%
  YoY % 9.96% -10.41% 8.36% 1.05% 7.85% 5.56% -
  Horiz. % 122.81% 111.69% 124.67% 115.05% 113.85% 105.56% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 3.48%
  YoY % 9.96% -10.41% 8.36% 1.05% 7.85% 5.56% -
  Horiz. % 122.81% 111.69% 124.67% 115.05% 113.85% 105.56% 100.00%
NOSH 2,494,560 1,115,749 1,117,222 1,112,829 1,113,013 1,115,486 1,114,682 14.35%
  YoY % 123.58% -0.13% 0.39% -0.02% -0.22% 0.07% -
  Horiz. % 223.79% 100.10% 100.23% 99.83% 99.85% 100.07% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -14.05 % 5.04 % 4.18 % 42.56 % 17.13 % 17.26 % 28.31 % -
  YoY % -378.77% 20.57% -90.18% 148.45% -0.75% -39.03% -
  Horiz. % -49.63% 17.80% 14.77% 150.34% 60.51% 60.97% 100.00%
ROE -0.65 % 0.22 % 0.09 % 1.93 % 0.78 % 0.65 % 1.25 % -
  YoY % -395.45% 144.44% -95.34% 147.44% 20.00% -48.00% -
  Horiz. % -52.00% 17.60% 7.20% 154.40% 62.40% 52.00% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.32 8.20 8.61 9.54 9.49 7.47 7.62 -9.02%
  YoY % -47.32% -4.76% -9.75% 0.53% 27.04% -1.97% -
  Horiz. % 56.69% 107.61% 112.99% 125.20% 124.54% 98.03% 100.00%
EPS -0.58 0.40 0.18 3.64 1.46 1.13 2.05 -
  YoY % -245.00% 122.22% -95.05% 149.32% 29.20% -44.88% -
  Horiz. % -28.29% 19.51% 8.78% 177.56% 71.22% 55.12% 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 0.9000 1.8300 2.0400 1.8900 1.8700 1.7300 1.6400 -9.51%
  YoY % -50.82% -10.29% 7.94% 1.07% 8.09% 5.49% -
  Horiz. % 54.88% 111.59% 124.39% 115.24% 114.02% 105.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.21 3.58 3.76 4.15 4.13 3.26 3.32 4.03%
  YoY % 17.60% -4.79% -9.40% 0.48% 26.69% -1.81% -
  Horiz. % 126.81% 107.83% 113.25% 125.00% 124.40% 98.19% 100.00%
EPS -0.57 0.17 0.08 1.58 0.64 0.49 0.89 -
  YoY % -435.29% 112.50% -94.94% 146.88% 30.61% -44.94% -
  Horiz. % -64.04% 19.10% 8.99% 177.53% 71.91% 55.06% 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 0.8776 0.7981 0.8909 0.8221 0.8136 0.7543 0.7146 3.48%
  YoY % 9.96% -10.42% 8.37% 1.04% 7.86% 5.56% -
  Horiz. % 122.81% 111.68% 124.67% 115.04% 113.85% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.4650 0.9050 0.8300 0.8450 0.9500 0.8900 0.8300 -
P/RPS 10.77 11.03 9.64 8.86 10.01 11.92 10.90 -0.20%
  YoY % -2.36% 14.42% 8.80% -11.49% -16.02% 9.36% -
  Horiz. % 98.81% 101.19% 88.44% 81.28% 91.83% 109.36% 100.00%
P/EPS -79.85 226.25 461.11 23.21 65.07 78.76 40.49 -
  YoY % -135.29% -50.93% 1,886.69% -64.33% -17.38% 94.52% -
  Horiz. % -197.21% 558.78% 1,138.82% 57.32% 160.71% 194.52% 100.00%
EY -1.25 0.44 0.22 4.31 1.54 1.27 2.47 -
  YoY % -384.09% 100.00% -94.90% 179.87% 21.26% -48.58% -
  Horiz. % -50.61% 17.81% 8.91% 174.49% 62.35% 51.42% 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 0.52 0.49 0.41 0.45 0.51 0.51 0.51 0.32%
  YoY % 6.12% 19.51% -8.89% -11.76% 0.00% 0.00% -
  Horiz. % 101.96% 96.08% 80.39% 88.24% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 -
Price 0.4750 0.8700 0.8000 0.8300 0.8500 0.8400 0.8700 -
P/RPS 11.00 10.60 9.29 8.70 8.95 11.25 11.42 -0.62%
  YoY % 3.77% 14.10% 6.78% -2.79% -20.44% -1.49% -
  Horiz. % 96.32% 92.82% 81.35% 76.18% 78.37% 98.51% 100.00%
P/EPS -81.57 217.50 444.44 22.80 58.22 74.34 42.44 -
  YoY % -137.50% -51.06% 1,849.30% -60.84% -21.68% 75.16% -
  Horiz. % -192.20% 512.49% 1,047.22% 53.72% 137.18% 175.16% 100.00%
EY -1.23 0.46 0.23 4.39 1.72 1.35 2.36 -
  YoY % -367.39% 100.00% -94.76% 155.23% 27.41% -42.80% -
  Horiz. % -52.12% 19.49% 9.75% 186.02% 72.88% 57.20% 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 0.53 0.48 0.39 0.44 0.45 0.49 0.53 -
  YoY % 10.42% 23.08% -11.36% -2.22% -8.16% -7.55% -
  Horiz. % 100.00% 90.57% 73.58% 83.02% 84.91% 92.45% 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
 
 

383  409  636  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.64+0.04 
 MMAG 0.165-0.015 
 FINTEC 0.0350.00 
 SERBADK-WA 0.115+0.01 
 VSOLAR 0.0150.00 
 GLOTEC-WA 0.105+0.03 
 PRIVA 0.24+0.01 
 PICORP 0.215+0.015 
 KOMARK 0.130.00 
 QES 0.91+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS