Highlights

[BJASSET] YoY TTM Result on 2017-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     72.35%    YoY -     79.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 246,702 330,734 312,690 356,358 387,092 409,734 419,421 -8.46%
  YoY % -25.41% 5.77% -12.25% -7.94% -5.53% -2.31% -
  Horiz. % 58.82% 78.85% 74.55% 84.96% 92.29% 97.69% 100.00%
PBT -122,302 -14,524 -12,493 8,213 -28,194 109,739 121,755 -
  YoY % -742.07% -16.26% -252.11% 129.13% -125.69% -9.87% -
  Horiz. % -100.45% -11.93% -10.26% 6.75% -23.16% 90.13% 100.00%
Tax -10,840 -69,391 -16,730 -20,108 -19,139 -24,381 -71,350 -26.93%
  YoY % 84.38% -314.77% 16.80% -5.06% 21.50% 65.83% -
  Horiz. % 15.19% 97.25% 23.45% 28.18% 26.82% 34.17% 100.00%
NP -133,142 -83,915 -29,223 -11,895 -47,333 85,358 50,405 -
  YoY % -58.66% -187.15% -145.67% 74.87% -155.45% 69.34% -
  Horiz. % -264.14% -166.48% -57.98% -23.60% -93.91% 169.34% 100.00%
NP to SH -126,262 -82,581 -32,616 -11,115 -54,666 72,400 43,918 -
  YoY % -52.89% -153.19% -193.44% 79.67% -175.51% 64.85% -
  Horiz. % -287.49% -188.03% -74.27% -25.31% -124.47% 164.85% 100.00%
Tax Rate - % - % - % 244.83 % - % 22.22 % 58.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -62.08% -
  Horiz. % 0.00% 0.00% 0.00% 417.80% 0.00% 37.92% 100.00%
Total Cost 379,844 414,649 341,913 368,253 434,425 324,376 369,016 0.48%
  YoY % -8.39% 21.27% -7.15% -15.23% 33.93% -12.10% -
  Horiz. % 102.93% 112.37% 92.66% 99.79% 117.73% 87.90% 100.00%
Net Worth 2,021,033 2,177,310 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 -0.49%
  YoY % -7.18% -6.47% 7.50% -1.19% 3.49% 1.76% -
  Horiz. % 97.12% 104.63% 111.87% 104.06% 105.32% 101.76% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 11,146 22,257 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.08% 100.00%
Div Payout % - % - % - % - % - % 15.40 % 50.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -69.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 30.39% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,021,033 2,177,310 2,328,026 2,165,526 2,191,700 2,117,769 2,081,055 -0.49%
  YoY % -7.18% -6.47% 7.50% -1.19% 3.49% 1.76% -
  Horiz. % 97.12% 104.63% 111.87% 104.06% 105.32% 101.76% 100.00%
NOSH 2,558,270 2,502,656 2,558,270 1,145,781 1,112,538 1,114,615 1,112,864 14.87%
  YoY % 2.22% -2.17% 123.28% 2.99% -0.19% 0.16% -
  Horiz. % 229.88% 224.88% 229.88% 102.96% 99.97% 100.16% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -53.97 % -25.37 % -9.35 % -3.34 % -12.23 % 20.83 % 12.02 % -
  YoY % -112.73% -171.34% -179.94% 72.69% -158.71% 73.29% -
  Horiz. % -449.00% -211.06% -77.79% -27.79% -101.75% 173.29% 100.00%
ROE -6.25 % -3.79 % -1.40 % -0.51 % -2.49 % 3.42 % 2.11 % -
  YoY % -64.91% -170.71% -174.51% 79.52% -172.81% 62.09% -
  Horiz. % -296.21% -179.62% -66.35% -24.17% -118.01% 162.09% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.64 13.22 12.22 31.10 34.79 36.76 37.69 -20.31%
  YoY % -27.08% 8.18% -60.71% -10.61% -5.36% -2.47% -
  Horiz. % 25.58% 35.08% 32.42% 82.52% 92.31% 97.53% 100.00%
EPS -4.94 -3.30 -1.27 -0.97 -4.91 6.50 3.95 -
  YoY % -49.70% -159.84% -30.93% 80.24% -175.54% 64.56% -
  Horiz. % -125.06% -83.54% -32.15% -24.56% -124.30% 164.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 0.7900 0.8700 0.9100 1.8900 1.9700 1.9000 1.8700 -13.37%
  YoY % -9.20% -4.40% -51.85% -4.06% 3.68% 1.60% -
  Horiz. % 42.25% 46.52% 48.66% 101.07% 105.35% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.64 12.93 12.22 13.93 15.13 16.02 16.39 -8.46%
  YoY % -25.44% 5.81% -12.28% -7.93% -5.56% -2.26% -
  Horiz. % 58.82% 78.89% 74.56% 84.99% 92.31% 97.74% 100.00%
EPS -4.94 -3.23 -1.27 -0.43 -2.14 2.83 1.72 -
  YoY % -52.94% -154.33% -195.35% 79.91% -175.62% 64.53% -
  Horiz. % -287.21% -187.79% -73.84% -25.00% -124.42% 164.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.87 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.57% 100.00%
NAPS 0.7900 0.8511 0.9100 0.8465 0.8567 0.8278 0.8135 -0.49%
  YoY % -7.18% -6.47% 7.50% -1.19% 3.49% 1.76% -
  Horiz. % 97.11% 104.62% 111.86% 104.06% 105.31% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3000 0.3050 0.3800 1.2500 0.7800 0.8050 0.8300 -
P/RPS 3.11 2.31 3.11 4.02 2.24 2.19 2.20 5.93%
  YoY % 34.63% -25.72% -22.64% 79.46% 2.28% -0.45% -
  Horiz. % 141.36% 105.00% 141.36% 182.73% 101.82% 99.55% 100.00%
P/EPS -6.08 -9.24 -29.81 -128.86 -15.87 12.39 21.03 -
  YoY % 34.20% 69.00% 76.87% -711.97% -228.09% -41.08% -
  Horiz. % -28.91% -43.94% -141.75% -612.74% -75.46% 58.92% 100.00%
EY -16.45 -10.82 -3.36 -0.78 -6.30 8.07 4.75 -
  YoY % -52.03% -222.02% -330.77% 87.62% -178.07% 69.89% -
  Horiz. % -346.32% -227.79% -70.74% -16.42% -132.63% 169.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.24 2.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -48.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 51.45% 100.00%
P/NAPS 0.38 0.35 0.42 0.66 0.40 0.42 0.44 -2.41%
  YoY % 8.57% -16.67% -36.36% 65.00% -4.76% -4.55% -
  Horiz. % 86.36% 79.55% 95.45% 150.00% 90.91% 95.45% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 30/08/18 24/08/17 24/08/16 18/08/15 13/08/14 -
Price 0.2800 0.3050 0.3050 1.1900 0.7900 0.8300 0.8200 -
P/RPS 2.90 2.31 2.50 3.83 2.27 2.26 2.18 4.87%
  YoY % 25.54% -7.60% -34.73% 68.72% 0.44% 3.67% -
  Horiz. % 133.03% 105.96% 114.68% 175.69% 104.13% 103.67% 100.00%
P/EPS -5.67 -9.24 -23.92 -122.67 -16.08 12.78 20.78 -
  YoY % 38.64% 61.37% 80.50% -662.87% -225.82% -38.50% -
  Horiz. % -27.29% -44.47% -115.11% -590.33% -77.38% 61.50% 100.00%
EY -17.63 -10.82 -4.18 -0.82 -6.22 7.83 4.81 -
  YoY % -62.94% -158.85% -409.76% 86.82% -179.44% 62.79% -
  Horiz. % -366.53% -224.95% -86.90% -17.05% -129.31% 162.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.20 2.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.18% 100.00%
P/NAPS 0.35 0.35 0.34 0.63 0.40 0.44 0.44 -3.74%
  YoY % 0.00% 2.94% -46.03% 57.50% -9.09% 0.00% -
  Horiz. % 79.55% 79.55% 77.27% 143.18% 90.91% 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.
 


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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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