[BJASSET] YoY TTM Result on 2016-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 330,734 312,690 356,358 387,092 409,734 419,421 361,651 -1.48% YoY % 5.77% -12.25% -7.94% -5.53% -2.31% 15.97% - Horiz. % 91.45% 86.46% 98.54% 107.03% 113.30% 115.97% 100.00%
PBT -14,524 -12,493 8,213 -28,194 109,739 121,755 72,745 - YoY % -16.26% -252.11% 129.13% -125.69% -9.87% 67.37% - Horiz. % -19.97% -17.17% 11.29% -38.76% 150.85% 167.37% 100.00%
Tax -69,391 -16,730 -20,108 -19,139 -24,381 -71,350 -19,693 23.35% YoY % -314.77% 16.80% -5.06% 21.50% 65.83% -262.31% - Horiz. % 352.36% 84.95% 102.11% 97.19% 123.81% 362.31% 100.00%
NP -83,915 -29,223 -11,895 -47,333 85,358 50,405 53,052 - YoY % -187.15% -145.67% 74.87% -155.45% 69.34% -4.99% - Horiz. % -158.18% -55.08% -22.42% -89.22% 160.89% 95.01% 100.00%
NP to SH -82,581 -32,616 -11,115 -54,666 72,400 43,918 46,263 - YoY % -153.19% -193.44% 79.67% -175.51% 64.85% -5.07% - Horiz. % -178.50% -70.50% -24.03% -118.16% 156.50% 94.93% 100.00%
Tax Rate - % - % 244.83 % - % 22.22 % 58.60 % 27.07 % - YoY % 0.00% 0.00% 0.00% 0.00% -62.08% 116.48% - Horiz. % 0.00% 0.00% 904.43% 0.00% 82.08% 216.48% 100.00%
Total Cost 414,649 341,913 368,253 434,425 324,376 369,016 308,599 5.04% YoY % 21.27% -7.15% -15.23% 33.93% -12.10% 19.58% - Horiz. % 134.36% 110.80% 119.33% 140.77% 105.11% 119.58% 100.00%
Net Worth 2,177,310 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 2,219,347 -0.32% YoY % -6.47% 7.50% -1.19% 3.49% 1.76% -6.23% - Horiz. % 98.11% 104.90% 97.57% 98.75% 95.42% 93.77% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 11,146 22,257 16,728 - YoY % 0.00% 0.00% 0.00% 0.00% -49.92% 33.05% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.63% 133.05% 100.00%
Div Payout % - % - % - % - % 15.40 % 50.68 % 36.16 % - YoY % 0.00% 0.00% 0.00% 0.00% -69.61% 40.15% - Horiz. % 0.00% 0.00% 0.00% 0.00% 42.59% 140.15% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,177,310 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 2,219,347 -0.32% YoY % -6.47% 7.50% -1.19% 3.49% 1.76% -6.23% - Horiz. % 98.11% 104.90% 97.57% 98.75% 95.42% 93.77% 100.00%
NOSH 2,502,656 2,558,270 1,145,781 1,112,538 1,114,615 1,112,864 1,115,249 14.41% YoY % -2.17% 123.28% 2.99% -0.19% 0.16% -0.21% - Horiz. % 224.40% 229.39% 102.74% 99.76% 99.94% 99.79% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -25.37 % -9.35 % -3.34 % -12.23 % 20.83 % 12.02 % 14.67 % - YoY % -171.34% -179.94% 72.69% -158.71% 73.29% -18.06% - Horiz. % -172.94% -63.74% -22.77% -83.37% 141.99% 81.94% 100.00%
ROE -3.79 % -1.40 % -0.51 % -2.49 % 3.42 % 2.11 % 2.08 % - YoY % -170.71% -174.51% 79.52% -172.81% 62.09% 1.44% - Horiz. % -182.21% -67.31% -24.52% -119.71% 164.42% 101.44% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.22 12.22 31.10 34.79 36.76 37.69 32.43 -13.89% YoY % 8.18% -60.71% -10.61% -5.36% -2.47% 16.22% - Horiz. % 40.76% 37.68% 95.90% 107.28% 113.35% 116.22% 100.00%
EPS -3.30 -1.27 -0.97 -4.91 6.50 3.95 4.15 - YoY % -159.84% -30.93% 80.24% -175.54% 64.56% -4.82% - Horiz. % -79.52% -30.60% -23.37% -118.31% 156.63% 95.18% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 1.50 - YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 33.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 133.33% 100.00%
NAPS 0.8700 0.9100 1.8900 1.9700 1.9000 1.8700 1.9900 -12.88% YoY % -4.40% -51.85% -4.06% 3.68% 1.60% -6.03% - Horiz. % 43.72% 45.73% 94.97% 98.99% 95.48% 93.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.93 12.22 13.93 15.13 16.02 16.39 14.14 -1.48% YoY % 5.81% -12.28% -7.93% -5.56% -2.26% 15.91% - Horiz. % 91.44% 86.42% 98.51% 107.00% 113.30% 115.91% 100.00%
EPS -3.23 -1.27 -0.43 -2.14 2.83 1.72 1.81 - YoY % -154.33% -195.35% 79.91% -175.62% 64.53% -4.97% - Horiz. % -178.45% -70.17% -23.76% -118.23% 156.35% 95.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.44 0.87 0.65 - YoY % 0.00% 0.00% 0.00% 0.00% -49.43% 33.85% - Horiz. % 0.00% 0.00% 0.00% 0.00% 67.69% 133.85% 100.00%
NAPS 0.8511 0.9100 0.8465 0.8567 0.8278 0.8135 0.8675 -0.32% YoY % -6.47% 7.50% -1.19% 3.49% 1.76% -6.22% - Horiz. % 98.11% 104.90% 97.58% 98.76% 95.42% 93.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3050 0.3800 1.2500 0.7800 0.8050 0.8300 0.9050 -
P/RPS 2.31 3.11 4.02 2.24 2.19 2.20 2.79 -3.10% YoY % -25.72% -22.64% 79.46% 2.28% -0.45% -21.15% - Horiz. % 82.80% 111.47% 144.09% 80.29% 78.49% 78.85% 100.00%
P/EPS -9.24 -29.81 -128.86 -15.87 12.39 21.03 21.82 - YoY % 69.00% 76.87% -711.97% -228.09% -41.08% -3.62% - Horiz. % -42.35% -136.62% -590.56% -72.73% 56.78% 96.38% 100.00%
EY -10.82 -3.36 -0.78 -6.30 8.07 4.75 4.58 - YoY % -222.02% -330.77% 87.62% -178.07% 69.89% 3.71% - Horiz. % -236.24% -73.36% -17.03% -137.55% 176.20% 103.71% 100.00%
DY 0.00 0.00 0.00 0.00 1.24 2.41 1.66 - YoY % 0.00% 0.00% 0.00% 0.00% -48.55% 45.18% - Horiz. % 0.00% 0.00% 0.00% 0.00% 74.70% 145.18% 100.00%
P/NAPS 0.35 0.42 0.66 0.40 0.42 0.44 0.45 -4.10% YoY % -16.67% -36.36% 65.00% -4.76% -4.55% -2.22% - Horiz. % 77.78% 93.33% 146.67% 88.89% 93.33% 97.78% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 30/08/18 24/08/17 24/08/16 18/08/15 13/08/14 16/08/13 -
Price 0.3050 0.3050 1.1900 0.7900 0.8300 0.8200 0.8700 -
P/RPS 2.31 2.50 3.83 2.27 2.26 2.18 2.68 -2.44% YoY % -7.60% -34.73% 68.72% 0.44% 3.67% -18.66% - Horiz. % 86.19% 93.28% 142.91% 84.70% 84.33% 81.34% 100.00%
P/EPS -9.24 -23.92 -122.67 -16.08 12.78 20.78 20.97 - YoY % 61.37% 80.50% -662.87% -225.82% -38.50% -0.91% - Horiz. % -44.06% -114.07% -584.98% -76.68% 60.94% 99.09% 100.00%
EY -10.82 -4.18 -0.82 -6.22 7.83 4.81 4.77 - YoY % -158.85% -409.76% 86.82% -179.44% 62.79% 0.84% - Horiz. % -226.83% -87.63% -17.19% -130.40% 164.15% 100.84% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 2.44 1.72 - YoY % 0.00% 0.00% 0.00% 0.00% -50.82% 41.86% - Horiz. % 0.00% 0.00% 0.00% 0.00% 69.77% 141.86% 100.00%
P/NAPS 0.35 0.34 0.63 0.40 0.44 0.44 0.44 -3.74% YoY % 2.94% -46.03% 57.50% -9.09% 0.00% 0.00% - Horiz. % 79.55% 77.27% 143.18% 90.91% 100.00% 100.00% 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.
Comment
BAB Q4 FY2016.pdf 
