Highlights

[BJASSET] YoY TTM Result on 2015-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -19.13%    YoY -     64.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 312,690 356,358 387,092 409,734 419,421 361,651 331,370 -0.96%
  YoY % -12.25% -7.94% -5.53% -2.31% 15.97% 9.14% -
  Horiz. % 94.36% 107.54% 116.82% 123.65% 126.57% 109.14% 100.00%
PBT -12,493 8,213 -28,194 109,739 121,755 72,745 199,661 -
  YoY % -252.11% 129.13% -125.69% -9.87% 67.37% -63.57% -
  Horiz. % -6.26% 4.11% -14.12% 54.96% 60.98% 36.43% 100.00%
Tax -16,730 -20,108 -19,139 -24,381 -71,350 -19,693 -17,910 -1.13%
  YoY % 16.80% -5.06% 21.50% 65.83% -262.31% -9.96% -
  Horiz. % 93.41% 112.27% 106.86% 136.13% 398.38% 109.96% 100.00%
NP -29,223 -11,895 -47,333 85,358 50,405 53,052 181,751 -
  YoY % -145.67% 74.87% -155.45% 69.34% -4.99% -70.81% -
  Horiz. % -16.08% -6.54% -26.04% 46.96% 27.73% 29.19% 100.00%
NP to SH -32,616 -11,115 -54,666 72,400 43,918 46,263 175,762 -
  YoY % -193.44% 79.67% -175.51% 64.85% -5.07% -73.68% -
  Horiz. % -18.56% -6.32% -31.10% 41.19% 24.99% 26.32% 100.00%
Tax Rate - % 244.83 % - % 22.22 % 58.60 % 27.07 % 8.97 % -
  YoY % 0.00% 0.00% 0.00% -62.08% 116.48% 201.78% -
  Horiz. % 0.00% 2,729.43% 0.00% 247.71% 653.29% 301.78% 100.00%
Total Cost 341,913 368,253 434,425 324,376 369,016 308,599 149,619 14.76%
  YoY % -7.15% -15.23% 33.93% -12.10% 19.58% 106.26% -
  Horiz. % 228.52% 246.13% 290.35% 216.80% 246.64% 206.26% 100.00%
Net Worth 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 2,219,347 1,113,589 13.07%
  YoY % 7.50% -1.19% 3.49% 1.76% -6.23% 99.30% -
  Horiz. % 209.06% 194.46% 196.81% 190.17% 186.88% 199.30% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 11,146 22,257 16,728 16,703 -
  YoY % 0.00% 0.00% 0.00% -49.92% 33.05% 0.15% -
  Horiz. % 0.00% 0.00% 0.00% 66.73% 133.25% 100.15% 100.00%
Div Payout % - % - % - % 15.40 % 50.68 % 36.16 % 9.50 % -
  YoY % 0.00% 0.00% 0.00% -69.61% 40.15% 280.63% -
  Horiz. % 0.00% 0.00% 0.00% 162.11% 533.47% 380.63% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 2,219,347 1,113,589 13.07%
  YoY % 7.50% -1.19% 3.49% 1.76% -6.23% 99.30% -
  Horiz. % 209.06% 194.46% 196.81% 190.17% 186.88% 199.30% 100.00%
NOSH 2,558,270 1,145,781 1,112,538 1,114,615 1,112,864 1,115,249 1,113,589 14.86%
  YoY % 123.28% 2.99% -0.19% 0.16% -0.21% 0.15% -
  Horiz. % 229.73% 102.89% 99.91% 100.09% 99.93% 100.15% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -9.35 % -3.34 % -12.23 % 20.83 % 12.02 % 14.67 % 54.85 % -
  YoY % -179.94% 72.69% -158.71% 73.29% -18.06% -73.25% -
  Horiz. % -17.05% -6.09% -22.30% 37.98% 21.91% 26.75% 100.00%
ROE -1.40 % -0.51 % -2.49 % 3.42 % 2.11 % 2.08 % 15.78 % -
  YoY % -174.51% 79.52% -172.81% 62.09% 1.44% -86.82% -
  Horiz. % -8.87% -3.23% -15.78% 21.67% 13.37% 13.18% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.22 31.10 34.79 36.76 37.69 32.43 29.76 -13.78%
  YoY % -60.71% -10.61% -5.36% -2.47% 16.22% 8.97% -
  Horiz. % 41.06% 104.50% 116.90% 123.52% 126.65% 108.97% 100.00%
EPS -1.27 -0.97 -4.91 6.50 3.95 4.15 15.78 -
  YoY % -30.93% 80.24% -175.54% 64.56% -4.82% -73.70% -
  Horiz. % -8.05% -6.15% -31.12% 41.19% 25.03% 26.30% 100.00%
DPS 0.00 0.00 0.00 1.00 2.00 1.50 1.50 -
  YoY % 0.00% 0.00% 0.00% -50.00% 33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 133.33% 100.00% 100.00%
NAPS 0.9100 1.8900 1.9700 1.9000 1.8700 1.9900 1.0000 -1.56%
  YoY % -51.85% -4.06% 3.68% 1.60% -6.03% 99.00% -
  Horiz. % 91.00% 189.00% 197.00% 190.00% 187.00% 199.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.22 13.93 15.13 16.02 16.39 14.14 12.95 -0.96%
  YoY % -12.28% -7.93% -5.56% -2.26% 15.91% 9.19% -
  Horiz. % 94.36% 107.57% 116.83% 123.71% 126.56% 109.19% 100.00%
EPS -1.27 -0.43 -2.14 2.83 1.72 1.81 6.87 -
  YoY % -195.35% 79.91% -175.62% 64.53% -4.97% -73.65% -
  Horiz. % -18.49% -6.26% -31.15% 41.19% 25.04% 26.35% 100.00%
DPS 0.00 0.00 0.00 0.44 0.87 0.65 0.65 -
  YoY % 0.00% 0.00% 0.00% -49.43% 33.85% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 67.69% 133.85% 100.00% 100.00%
NAPS 0.9100 0.8465 0.8567 0.8278 0.8135 0.8675 0.4353 13.07%
  YoY % 7.50% -1.19% 3.49% 1.76% -6.22% 99.29% -
  Horiz. % 209.05% 194.46% 196.81% 190.17% 186.88% 199.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3800 1.2500 0.7800 0.8050 0.8300 0.9050 0.8400 -
P/RPS 3.11 4.02 2.24 2.19 2.20 2.79 2.82 1.64%
  YoY % -22.64% 79.46% 2.28% -0.45% -21.15% -1.06% -
  Horiz. % 110.28% 142.55% 79.43% 77.66% 78.01% 98.94% 100.00%
P/EPS -29.81 -128.86 -15.87 12.39 21.03 21.82 5.32 -
  YoY % 76.87% -711.97% -228.09% -41.08% -3.62% 310.15% -
  Horiz. % -560.34% -2,422.18% -298.31% 232.89% 395.30% 410.15% 100.00%
EY -3.36 -0.78 -6.30 8.07 4.75 4.58 18.79 -
  YoY % -330.77% 87.62% -178.07% 69.89% 3.71% -75.63% -
  Horiz. % -17.88% -4.15% -33.53% 42.95% 25.28% 24.37% 100.00%
DY 0.00 0.00 0.00 1.24 2.41 1.66 1.79 -
  YoY % 0.00% 0.00% 0.00% -48.55% 45.18% -7.26% -
  Horiz. % 0.00% 0.00% 0.00% 69.27% 134.64% 92.74% 100.00%
P/NAPS 0.42 0.66 0.40 0.42 0.44 0.45 0.84 -10.91%
  YoY % -36.36% 65.00% -4.76% -4.55% -2.22% -46.43% -
  Horiz. % 50.00% 78.57% 47.62% 50.00% 52.38% 53.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 24/08/17 24/08/16 18/08/15 13/08/14 16/08/13 28/08/12 -
Price 0.3050 1.1900 0.7900 0.8300 0.8200 0.8700 0.9400 -
P/RPS 2.50 3.83 2.27 2.26 2.18 2.68 3.16 -3.83%
  YoY % -34.73% 68.72% 0.44% 3.67% -18.66% -15.19% -
  Horiz. % 79.11% 121.20% 71.84% 71.52% 68.99% 84.81% 100.00%
P/EPS -23.92 -122.67 -16.08 12.78 20.78 20.97 5.96 -
  YoY % 80.50% -662.87% -225.82% -38.50% -0.91% 251.85% -
  Horiz. % -401.34% -2,058.22% -269.80% 214.43% 348.66% 351.85% 100.00%
EY -4.18 -0.82 -6.22 7.83 4.81 4.77 16.79 -
  YoY % -409.76% 86.82% -179.44% 62.79% 0.84% -71.59% -
  Horiz. % -24.90% -4.88% -37.05% 46.63% 28.65% 28.41% 100.00%
DY 0.00 0.00 0.00 1.20 2.44 1.72 1.60 -
  YoY % 0.00% 0.00% 0.00% -50.82% 41.86% 7.50% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 152.50% 107.50% 100.00%
P/NAPS 0.34 0.63 0.40 0.44 0.44 0.44 0.94 -15.58%
  YoY % -46.03% 57.50% -9.09% 0.00% 0.00% -53.19% -
  Horiz. % 36.17% 67.02% 42.55% 46.81% 46.81% 46.81% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers