Highlights

[BJASSET] YoY TTM Result on 2013-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -12.66%    YoY -     -75.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 383,408 407,914 416,015 381,380 336,283 339,101 170,262 14.47%
  YoY % -6.01% -1.95% 9.08% 13.41% -0.83% 99.16% -
  Horiz. % 225.19% 239.58% 244.34% 224.00% 197.51% 199.16% 100.00%
PBT -46,694 117,774 110,533 67,875 192,436 364,626 296,343 -
  YoY % -139.65% 6.55% 62.85% -64.73% -47.22% 23.04% -
  Horiz. % -15.76% 39.74% 37.30% 22.90% 64.94% 123.04% 100.00%
Tax -174,779 -25,424 -70,509 -20,366 -18,263 -71,978 -66,894 17.34%
  YoY % -587.46% 63.94% -246.21% -11.52% 74.63% -7.60% -
  Horiz. % 261.28% 38.01% 105.40% 30.45% 27.30% 107.60% 100.00%
NP -221,473 92,350 40,024 47,509 174,173 292,648 229,449 -
  YoY % -339.82% 130.74% -15.75% -72.72% -40.48% 27.54% -
  Horiz. % -96.52% 40.25% 17.44% 20.71% 75.91% 127.54% 100.00%
NP to SH -225,063 76,877 34,057 40,407 167,850 288,255 227,188 -
  YoY % -392.76% 125.73% -15.72% -75.93% -41.77% 26.88% -
  Horiz. % -99.06% 33.84% 14.99% 17.79% 73.88% 126.88% 100.00%
Tax Rate - % 21.59 % 63.79 % 30.01 % 9.49 % 19.74 % 22.57 % -
  YoY % 0.00% -66.15% 112.56% 216.23% -51.93% -12.54% -
  Horiz. % 0.00% 95.66% 282.63% 132.96% 42.05% 87.46% 100.00%
Total Cost 604,881 315,564 375,991 333,871 162,110 46,453 -59,187 -
  YoY % 91.68% -16.07% 12.62% 105.95% 248.98% 178.49% -
  Horiz. % -1,021.98% -533.16% -635.26% -564.10% -273.89% -78.49% 100.00%
Net Worth 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 4.08%
  YoY % -5.54% 2.28% -5.65% 15.21% 6.15% 14.05% -
  Horiz. % 127.12% 134.57% 131.58% 139.46% 121.05% 114.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 11,146 22,257 16,728 16,703 33,396 0 -
  YoY % 0.00% -49.92% 33.05% 0.15% -49.98% 0.00% -
  Horiz. % 0.00% 33.38% 66.65% 50.09% 50.02% 100.00% -
Div Payout % - % 14.50 % 65.35 % 41.40 % 9.95 % 11.59 % - % -
  YoY % 0.00% -77.81% 57.85% 316.08% -14.15% 0.00% -
  Horiz. % 0.00% 125.11% 563.85% 357.20% 85.85% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 4.08%
  YoY % -5.54% 2.28% -5.65% 15.21% 6.15% 14.05% -
  Horiz. % 127.12% 134.57% 131.58% 139.46% 121.05% 114.05% 100.00%
NOSH 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 1,114,673 1,114,087 -0.02%
  YoY % -0.35% 0.15% 0.37% -0.35% 0.01% 0.05% -
  Horiz. % 99.88% 100.23% 100.08% 99.72% 100.06% 100.05% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -57.76 % 22.64 % 9.62 % 12.46 % 51.79 % 86.30 % 134.76 % -
  YoY % -355.12% 135.34% -22.79% -75.94% -39.99% -35.96% -
  Horiz. % -42.86% 16.80% 7.14% 9.25% 38.43% 64.04% 100.00%
ROE -11.11 % 3.59 % 1.62 % 1.82 % 8.70 % 15.87 % 14.26 % -
  YoY % -409.47% 121.60% -10.99% -79.08% -45.18% 11.29% -
  Horiz. % -77.91% 25.18% 11.36% 12.76% 61.01% 111.29% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.46 36.53 37.31 34.33 30.17 30.42 15.28 14.50%
  YoY % -5.67% -2.09% 8.68% 13.79% -0.82% 99.08% -
  Horiz. % 225.52% 239.07% 244.18% 224.67% 197.45% 199.08% 100.00%
EPS -20.23 6.88 3.05 3.64 15.06 25.86 20.39 -
  YoY % -394.04% 125.57% -16.21% -75.83% -41.76% 26.83% -
  Horiz. % -99.22% 33.74% 14.96% 17.85% 73.86% 126.83% 100.00%
DPS 0.00 1.00 2.00 1.50 1.50 3.00 0.00 -
  YoY % 0.00% -50.00% 33.33% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 33.33% 66.67% 50.00% 50.00% 100.00% -
NAPS 1.8200 1.9200 1.8800 2.0000 1.7300 1.6300 1.4300 4.10%
  YoY % -5.21% 2.13% -6.00% 15.61% 6.13% 13.99% -
  Horiz. % 127.27% 134.27% 131.47% 139.86% 120.98% 113.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.99 15.94 16.26 14.91 13.14 13.26 6.66 14.46%
  YoY % -5.96% -1.97% 9.05% 13.47% -0.90% 99.10% -
  Horiz. % 225.08% 239.34% 244.14% 223.87% 197.30% 199.10% 100.00%
EPS -8.80 3.01 1.33 1.58 6.56 11.27 8.88 -
  YoY % -392.36% 126.32% -15.82% -75.91% -41.79% 26.91% -
  Horiz. % -99.10% 33.90% 14.98% 17.79% 73.87% 126.91% 100.00%
DPS 0.00 0.44 0.87 0.65 0.65 1.31 0.00 -
  YoY % 0.00% -49.43% 33.85% 0.00% -50.38% 0.00% -
  Horiz. % 0.00% 33.59% 66.41% 49.62% 49.62% 100.00% -
NAPS 0.7916 0.8380 0.8194 0.8685 0.7539 0.7102 0.6227 4.08%
  YoY % -5.54% 2.27% -5.65% 15.20% 6.15% 14.05% -
  Horiz. % 127.12% 134.58% 131.59% 139.47% 121.07% 114.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7800 0.9200 0.9500 0.8450 0.9000 0.7800 0.6200 -
P/RPS 2.26 2.52 2.55 2.46 2.98 2.56 4.06 -9.29%
  YoY % -10.32% -1.18% 3.66% -17.45% 16.41% -36.95% -
  Horiz. % 55.67% 62.07% 62.81% 60.59% 73.40% 63.05% 100.00%
P/EPS -3.86 13.36 31.10 23.23 5.98 3.02 3.04 -
  YoY % -128.89% -57.04% 33.88% 288.46% 98.01% -0.66% -
  Horiz. % -126.97% 439.47% 1,023.03% 764.14% 196.71% 99.34% 100.00%
EY -25.93 7.48 3.22 4.30 16.73 33.15 32.89 -
  YoY % -446.66% 132.30% -25.12% -74.30% -49.53% 0.79% -
  Horiz. % -78.84% 22.74% 9.79% 13.07% 50.87% 100.79% 100.00%
DY 0.00 1.09 2.11 1.78 1.67 3.85 0.00 -
  YoY % 0.00% -48.34% 18.54% 6.59% -56.62% 0.00% -
  Horiz. % 0.00% 28.31% 54.81% 46.23% 43.38% 100.00% -
P/NAPS 0.43 0.48 0.51 0.42 0.52 0.48 0.43 -
  YoY % -10.42% -5.88% 21.43% -19.23% 8.33% 11.63% -
  Horiz. % 100.00% 111.63% 118.60% 97.67% 120.93% 111.63% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 22/11/11 - -
Price 0.9150 0.8000 0.9500 0.8850 0.9000 0.8600 0.0000 -
P/RPS 2.66 2.19 2.55 2.58 2.98 2.83 0.00 -
  YoY % 21.46% -14.12% -1.16% -13.42% 5.30% 0.00% -
  Horiz. % 93.99% 77.39% 90.11% 91.17% 105.30% 100.00% -
P/EPS -4.52 11.62 31.10 24.33 5.98 3.33 0.00 -
  YoY % -138.90% -62.64% 27.83% 306.86% 79.58% 0.00% -
  Horiz. % -135.74% 348.95% 933.93% 730.63% 179.58% 100.00% -
EY -22.11 8.61 3.22 4.11 16.73 30.07 0.00 -
  YoY % -356.79% 167.39% -21.65% -75.43% -44.36% 0.00% -
  Horiz. % -73.53% 28.63% 10.71% 13.67% 55.64% 100.00% -
DY 0.00 1.25 2.11 1.69 1.67 3.49 0.00 -
  YoY % 0.00% -40.76% 24.85% 1.20% -52.15% 0.00% -
  Horiz. % 0.00% 35.82% 60.46% 48.42% 47.85% 100.00% -
P/NAPS 0.50 0.42 0.51 0.44 0.52 0.53 0.00 -
  YoY % 19.05% -17.65% 15.91% -15.38% -1.89% 0.00% -
  Horiz. % 94.34% 79.25% 96.23% 83.02% 98.11% 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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers