Highlights

[BJASSET] YoY TTM Result on 2016-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -311.71%    YoY -     -392.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 329,852 306,612 344,463 383,408 407,914 416,015 381,380 -2.39%
  YoY % 7.58% -10.99% -10.16% -6.01% -1.95% 9.08% -
  Horiz. % 86.49% 80.40% 90.32% 100.53% 106.96% 109.08% 100.00%
PBT -11,721 -8,074 5,059 -46,694 117,774 110,533 67,875 -
  YoY % -45.17% -259.60% 110.83% -139.65% 6.55% 62.85% -
  Horiz. % -17.27% -11.90% 7.45% -68.79% 173.52% 162.85% 100.00%
Tax -69,240 -16,692 136,729 -174,779 -25,424 -70,509 -20,366 22.61%
  YoY % -314.81% -112.21% 178.23% -587.46% 63.94% -246.21% -
  Horiz. % 339.98% 81.96% -671.36% 858.19% 124.84% 346.21% 100.00%
NP -80,961 -24,766 141,788 -221,473 92,350 40,024 47,509 -
  YoY % -226.90% -117.47% 164.02% -339.82% 130.74% -15.75% -
  Horiz. % -170.41% -52.13% 298.44% -466.17% 194.38% 84.25% 100.00%
NP to SH -79,882 -28,060 142,813 -225,063 76,877 34,057 40,407 -
  YoY % -184.68% -119.65% 163.45% -392.76% 125.73% -15.72% -
  Horiz. % -197.69% -69.44% 353.44% -556.99% 190.26% 84.28% 100.00%
Tax Rate - % - % -2,702.69 % - % 21.59 % 63.79 % 30.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -66.15% 112.56% -
  Horiz. % 0.00% 0.00% -9,005.96% 0.00% 71.94% 212.56% 100.00%
Total Cost 410,813 331,378 202,675 604,881 315,564 375,991 333,871 3.52%
  YoY % 23.97% 63.50% -66.49% 91.68% -16.07% 12.62% -
  Horiz. % 123.05% 99.25% 60.70% 181.17% 94.52% 112.62% 100.00%
Net Worth 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.28% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % - % - % - % - % 14.50 % 65.35 % 41.40 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -77.81% 57.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 35.02% 157.85% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.28% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
NOSH 2,558,270 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 14.91%
  YoY % 2.22% 111.30% 6.44% -0.35% 0.15% 0.37% -
  Horiz. % 230.29% 225.28% 106.61% 100.16% 100.51% 100.37% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -24.54 % -8.08 % 41.16 % -57.76 % 22.64 % 9.62 % 12.46 % -
  YoY % -203.71% -119.63% 171.26% -355.12% 135.34% -22.79% -
  Horiz. % -196.95% -64.85% 330.34% -463.56% 181.70% 77.21% 100.00%
ROE -3.67 % -1.23 % 6.38 % -11.11 % 3.59 % 1.62 % 1.82 % -
  YoY % -198.37% -119.28% 157.43% -409.47% 121.60% -10.99% -
  Horiz. % -201.65% -67.58% 350.55% -610.44% 197.25% 89.01% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.89 12.25 29.08 34.46 36.53 37.31 34.33 -15.06%
  YoY % 5.22% -57.87% -15.61% -5.67% -2.09% 8.68% -
  Horiz. % 37.55% 35.68% 84.71% 100.38% 106.41% 108.68% 100.00%
EPS -3.12 -1.12 12.06 -20.23 6.88 3.05 3.64 -
  YoY % -178.57% -109.29% 159.61% -394.04% 125.57% -16.21% -
  Horiz. % -85.71% -30.77% 331.32% -555.77% 189.01% 83.79% 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 0.8500 0.9100 1.8900 1.8200 1.9200 1.8800 2.0000 -13.29%
  YoY % -6.59% -51.85% 3.85% -5.21% 2.13% -6.00% -
  Horiz. % 42.50% 45.50% 94.50% 91.00% 96.00% 94.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.89 11.99 13.46 14.99 15.94 16.26 14.91 -2.40%
  YoY % 7.51% -10.92% -10.21% -5.96% -1.97% 9.05% -
  Horiz. % 86.45% 80.42% 90.27% 100.54% 106.91% 109.05% 100.00%
EPS -3.12 -1.10 5.58 -8.80 3.01 1.33 1.58 -
  YoY % -183.64% -119.71% 163.41% -392.36% 126.32% -15.82% -
  Horiz. % -197.47% -69.62% 353.16% -556.96% 190.51% 84.18% 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 0.8500 0.8902 0.8750 0.7916 0.8380 0.8194 0.8685 -0.36%
  YoY % -4.52% 1.74% 10.54% -5.54% 2.27% -5.65% -
  Horiz. % 97.87% 102.50% 100.75% 91.15% 96.49% 94.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3000 0.3000 1.1500 0.7800 0.9200 0.9500 0.8450 -
P/RPS 2.33 2.45 3.95 2.26 2.52 2.55 2.46 -0.90%
  YoY % -4.90% -37.97% 74.78% -10.32% -1.18% 3.66% -
  Horiz. % 94.72% 99.59% 160.57% 91.87% 102.44% 103.66% 100.00%
P/EPS -9.61 -26.76 9.54 -3.86 13.36 31.10 23.23 -
  YoY % 64.09% -380.50% 347.15% -128.89% -57.04% 33.88% -
  Horiz. % -41.37% -115.20% 41.07% -16.62% 57.51% 133.88% 100.00%
EY -10.41 -3.74 10.49 -25.93 7.48 3.22 4.30 -
  YoY % -178.34% -135.65% 140.46% -446.66% 132.30% -25.12% -
  Horiz. % -242.09% -86.98% 243.95% -603.02% 173.95% 74.88% 100.00%
DY 0.00 0.00 0.00 0.00 1.09 2.11 1.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% -48.34% 18.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 61.24% 118.54% 100.00%
P/NAPS 0.35 0.33 0.61 0.43 0.48 0.51 0.42 -2.99%
  YoY % 6.06% -45.90% 41.86% -10.42% -5.88% 21.43% -
  Horiz. % 83.33% 78.57% 145.24% 102.38% 114.29% 121.43% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 -
Price 0.2950 0.2900 0.4700 0.9150 0.8000 0.9500 0.8850 -
P/RPS 2.29 2.37 1.62 2.66 2.19 2.55 2.58 -1.97%
  YoY % -3.38% 46.30% -39.10% 21.46% -14.12% -1.16% -
  Horiz. % 88.76% 91.86% 62.79% 103.10% 84.88% 98.84% 100.00%
P/EPS -9.45 -25.86 3.90 -4.52 11.62 31.10 24.33 -
  YoY % 63.46% -763.08% 186.28% -138.90% -62.64% 27.83% -
  Horiz. % -38.84% -106.29% 16.03% -18.58% 47.76% 127.83% 100.00%
EY -10.58 -3.87 25.66 -22.11 8.61 3.22 4.11 -
  YoY % -173.39% -115.08% 216.06% -356.79% 167.39% -21.65% -
  Horiz. % -257.42% -94.16% 624.33% -537.96% 209.49% 78.35% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 2.11 1.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.76% 24.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 73.96% 124.85% 100.00%
P/NAPS 0.35 0.32 0.25 0.50 0.42 0.51 0.44 -3.74%
  YoY % 9.38% 28.00% -50.00% 19.05% -17.65% 15.91% -
  Horiz. % 79.55% 72.73% 56.82% 113.64% 95.45% 115.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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