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
30/06/19 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.
 


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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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