Highlights

[BJASSET] YoY TTM Result on 2014-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -22.45%    YoY -     -15.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 344,463 383,408 407,914 416,015 381,380 336,283 339,101 0.26%
  YoY % -10.16% -6.01% -1.95% 9.08% 13.41% -0.83% -
  Horiz. % 101.58% 113.07% 120.29% 122.68% 112.47% 99.17% 100.00%
PBT 5,059 -46,694 117,774 110,533 67,875 192,436 364,626 -50.95%
  YoY % 110.83% -139.65% 6.55% 62.85% -64.73% -47.22% -
  Horiz. % 1.39% -12.81% 32.30% 30.31% 18.61% 52.78% 100.00%
Tax 136,729 -174,779 -25,424 -70,509 -20,366 -18,263 -71,978 -
  YoY % 178.23% -587.46% 63.94% -246.21% -11.52% 74.63% -
  Horiz. % -189.96% 242.82% 35.32% 97.96% 28.29% 25.37% 100.00%
NP 141,788 -221,473 92,350 40,024 47,509 174,173 292,648 -11.37%
  YoY % 164.02% -339.82% 130.74% -15.75% -72.72% -40.48% -
  Horiz. % 48.45% -75.68% 31.56% 13.68% 16.23% 59.52% 100.00%
NP to SH 142,813 -225,063 76,877 34,057 40,407 167,850 288,255 -11.04%
  YoY % 163.45% -392.76% 125.73% -15.72% -75.93% -41.77% -
  Horiz. % 49.54% -78.08% 26.67% 11.81% 14.02% 58.23% 100.00%
Tax Rate -2,702.69 % - % 21.59 % 63.79 % 30.01 % 9.49 % 19.74 % -
  YoY % 0.00% 0.00% -66.15% 112.56% 216.23% -51.93% -
  Horiz. % -13,691.44% 0.00% 109.37% 323.15% 152.03% 48.07% 100.00%
Total Cost 202,675 604,881 315,564 375,991 333,871 162,110 46,453 27.80%
  YoY % -66.49% 91.68% -16.07% 12.62% 105.95% 248.98% -
  Horiz. % 436.30% 1,302.14% 679.32% 809.40% 718.73% 348.98% 100.00%
Net Worth 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 3.54%
  YoY % 10.54% -5.54% 2.28% -5.65% 15.21% 6.15% -
  Horiz. % 123.20% 111.46% 118.00% 115.37% 122.29% 106.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 11,146 22,257 16,728 16,703 33,396 -
  YoY % 0.00% 0.00% -49.92% 33.05% 0.15% -49.98% -
  Horiz. % 0.00% 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% 0.00% -77.81% 57.85% 316.08% -14.15% -
  Horiz. % 0.00% 0.00% 125.11% 563.85% 357.20% 85.85% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 3.54%
  YoY % 10.54% -5.54% 2.28% -5.65% 15.21% 6.15% -
  Horiz. % 123.20% 111.46% 118.00% 115.37% 122.29% 106.15% 100.00%
NOSH 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 1,114,673 1.02%
  YoY % 6.44% -0.35% 0.15% 0.37% -0.35% 0.01% -
  Horiz. % 106.25% 99.82% 100.18% 100.03% 99.66% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 41.16 % -57.76 % 22.64 % 9.62 % 12.46 % 51.79 % 86.30 % -11.60%
  YoY % 171.26% -355.12% 135.34% -22.79% -75.94% -39.99% -
  Horiz. % 47.69% -66.93% 26.23% 11.15% 14.44% 60.01% 100.00%
ROE 6.38 % -11.11 % 3.59 % 1.62 % 1.82 % 8.70 % 15.87 % -14.08%
  YoY % 157.43% -409.47% 121.60% -10.99% -79.08% -45.18% -
  Horiz. % 40.20% -70.01% 22.62% 10.21% 11.47% 54.82% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.08 34.46 36.53 37.31 34.33 30.17 30.42 -0.75%
  YoY % -15.61% -5.67% -2.09% 8.68% 13.79% -0.82% -
  Horiz. % 95.60% 113.28% 120.09% 122.65% 112.85% 99.18% 100.00%
EPS 12.06 -20.23 6.88 3.05 3.64 15.06 25.86 -11.93%
  YoY % 159.61% -394.04% 125.57% -16.21% -75.83% -41.76% -
  Horiz. % 46.64% -78.23% 26.60% 11.79% 14.08% 58.24% 100.00%
DPS 0.00 0.00 1.00 2.00 1.50 1.50 3.00 -
  YoY % 0.00% 0.00% -50.00% 33.33% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 33.33% 66.67% 50.00% 50.00% 100.00%
NAPS 1.8900 1.8200 1.9200 1.8800 2.0000 1.7300 1.6300 2.49%
  YoY % 3.85% -5.21% 2.13% -6.00% 15.61% 6.13% -
  Horiz. % 115.95% 111.66% 117.79% 115.34% 122.70% 106.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.46 14.99 15.94 16.26 14.91 13.14 13.26 0.25%
  YoY % -10.21% -5.96% -1.97% 9.05% 13.47% -0.90% -
  Horiz. % 101.51% 113.05% 120.21% 122.62% 112.44% 99.10% 100.00%
EPS 5.58 -8.80 3.01 1.33 1.58 6.56 11.27 -11.05%
  YoY % 163.41% -392.36% 126.32% -15.82% -75.91% -41.79% -
  Horiz. % 49.51% -78.08% 26.71% 11.80% 14.02% 58.21% 100.00%
DPS 0.00 0.00 0.44 0.87 0.65 0.65 1.31 -
  YoY % 0.00% 0.00% -49.43% 33.85% 0.00% -50.38% -
  Horiz. % 0.00% 0.00% 33.59% 66.41% 49.62% 49.62% 100.00%
NAPS 0.8750 0.7916 0.8380 0.8194 0.8685 0.7539 0.7102 3.54%
  YoY % 10.54% -5.54% 2.27% -5.65% 15.20% 6.15% -
  Horiz. % 123.20% 111.46% 117.99% 115.38% 122.29% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1500 0.7800 0.9200 0.9500 0.8450 0.9000 0.7800 -
P/RPS 3.95 2.26 2.52 2.55 2.46 2.98 2.56 7.49%
  YoY % 74.78% -10.32% -1.18% 3.66% -17.45% 16.41% -
  Horiz. % 154.30% 88.28% 98.44% 99.61% 96.09% 116.41% 100.00%
P/EPS 9.54 -3.86 13.36 31.10 23.23 5.98 3.02 21.11%
  YoY % 347.15% -128.89% -57.04% 33.88% 288.46% 98.01% -
  Horiz. % 315.89% -127.81% 442.38% 1,029.80% 769.21% 198.01% 100.00%
EY 10.49 -25.93 7.48 3.22 4.30 16.73 33.15 -17.44%
  YoY % 140.46% -446.66% 132.30% -25.12% -74.30% -49.53% -
  Horiz. % 31.64% -78.22% 22.56% 9.71% 12.97% 50.47% 100.00%
DY 0.00 0.00 1.09 2.11 1.78 1.67 3.85 -
  YoY % 0.00% 0.00% -48.34% 18.54% 6.59% -56.62% -
  Horiz. % 0.00% 0.00% 28.31% 54.81% 46.23% 43.38% 100.00%
P/NAPS 0.61 0.43 0.48 0.51 0.42 0.52 0.48 4.07%
  YoY % 41.86% -10.42% -5.88% 21.43% -19.23% 8.33% -
  Horiz. % 127.08% 89.58% 100.00% 106.25% 87.50% 108.33% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 22/11/11 -
Price 0.4700 0.9150 0.8000 0.9500 0.8850 0.9000 0.8600 -
P/RPS 1.62 2.66 2.19 2.55 2.58 2.98 2.83 -8.87%
  YoY % -39.10% 21.46% -14.12% -1.16% -13.42% 5.30% -
  Horiz. % 57.24% 93.99% 77.39% 90.11% 91.17% 105.30% 100.00%
P/EPS 3.90 -4.52 11.62 31.10 24.33 5.98 3.33 2.67%
  YoY % 186.28% -138.90% -62.64% 27.83% 306.86% 79.58% -
  Horiz. % 117.12% -135.74% 348.95% 933.93% 730.63% 179.58% 100.00%
EY 25.66 -22.11 8.61 3.22 4.11 16.73 30.07 -2.61%
  YoY % 216.06% -356.79% 167.39% -21.65% -75.43% -44.36% -
  Horiz. % 85.33% -73.53% 28.63% 10.71% 13.67% 55.64% 100.00%
DY 0.00 0.00 1.25 2.11 1.69 1.67 3.49 -
  YoY % 0.00% 0.00% -40.76% 24.85% 1.20% -52.15% -
  Horiz. % 0.00% 0.00% 35.82% 60.46% 48.42% 47.85% 100.00%
P/NAPS 0.25 0.50 0.42 0.51 0.44 0.52 0.53 -11.76%
  YoY % -50.00% 19.05% -17.65% 15.91% -15.38% -1.89% -
  Horiz. % 47.17% 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 
Partners & Brokers