Highlights

[BJASSET] YoY TTM Result on 2018-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     17.27%    YoY -     -193.44%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers