Highlights

[BJASSET] YoY TTM Result on 2017-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     1,384.87%    YoY -     163.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 224,492 329,852 306,612 344,463 383,408 407,914 416,015 -9.76%
  YoY % -31.94% 7.58% -10.99% -10.16% -6.01% -1.95% -
  Horiz. % 53.96% 79.29% 73.70% 82.80% 92.16% 98.05% 100.00%
PBT -130,922 -11,721 -8,074 5,059 -46,694 117,774 110,533 -
  YoY % -1,016.99% -45.17% -259.60% 110.83% -139.65% 6.55% -
  Horiz. % -118.45% -10.60% -7.30% 4.58% -42.24% 106.55% 100.00%
Tax -12,242 -69,240 -16,692 136,729 -174,779 -25,424 -70,509 -25.29%
  YoY % 82.32% -314.81% -112.21% 178.23% -587.46% 63.94% -
  Horiz. % 17.36% 98.20% 23.67% -193.92% 247.88% 36.06% 100.00%
NP -143,164 -80,961 -24,766 141,788 -221,473 92,350 40,024 -
  YoY % -76.83% -226.90% -117.47% 164.02% -339.82% 130.74% -
  Horiz. % -357.70% -202.28% -61.88% 354.26% -553.35% 230.74% 100.00%
NP to SH -136,221 -79,882 -28,060 142,813 -225,063 76,877 34,057 -
  YoY % -70.53% -184.68% -119.65% 163.45% -392.76% 125.73% -
  Horiz. % -399.98% -234.55% -82.39% 419.34% -660.84% 225.73% 100.00%
Tax Rate - % - % - % -2,702.69 % - % 21.59 % 63.79 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -66.15% -
  Horiz. % 0.00% 0.00% 0.00% -4,236.86% 0.00% 33.85% 100.00%
Total Cost 367,656 410,813 331,378 202,675 604,881 315,564 375,991 -0.37%
  YoY % -10.51% 23.97% 63.50% -66.49% 91.68% -16.07% -
  Horiz. % 97.78% 109.26% 88.13% 53.90% 160.88% 83.93% 100.00%
Net Worth 1,995,451 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 -0.82%
  YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.28% -
  Horiz. % 95.19% 103.74% 108.65% 106.79% 96.61% 102.28% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 0 0 0 0 0 11,146 22,257 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.08% 100.00%
Div Payout % - % - % - % - % - % 14.50 % 65.35 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -77.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 22.19% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,995,451 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 -0.82%
  YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.28% -
  Horiz. % 95.19% 103.74% 108.65% 106.79% 96.61% 102.28% 100.00%
NOSH 2,558,270 2,558,270 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 14.83%
  YoY % 0.00% 2.22% 111.30% 6.44% -0.35% 0.15% -
  Horiz. % 229.44% 229.44% 224.45% 106.22% 99.79% 100.15% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -63.77 % -24.54 % -8.08 % 41.16 % -57.76 % 22.64 % 9.62 % -
  YoY % -159.86% -203.71% -119.63% 171.26% -355.12% 135.34% -
  Horiz. % -662.89% -255.09% -83.99% 427.86% -600.42% 235.34% 100.00%
ROE -6.83 % -3.67 % -1.23 % 6.38 % -11.11 % 3.59 % 1.62 % -
  YoY % -86.10% -198.37% -119.28% 157.43% -409.47% 121.60% -
  Horiz. % -421.60% -226.54% -75.93% 393.83% -685.80% 221.60% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.78 12.89 12.25 29.08 34.46 36.53 37.31 -21.41%
  YoY % -31.89% 5.22% -57.87% -15.61% -5.67% -2.09% -
  Horiz. % 23.53% 34.55% 32.83% 77.94% 92.36% 97.91% 100.00%
EPS -5.32 -3.12 -1.12 12.06 -20.23 6.88 3.05 -
  YoY % -70.51% -178.57% -109.29% 159.61% -394.04% 125.57% -
  Horiz. % -174.43% -102.30% -36.72% 395.41% -663.28% 225.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 0.7800 0.8500 0.9100 1.8900 1.8200 1.9200 1.8800 -13.63%
  YoY % -8.24% -6.59% -51.85% 3.85% -5.21% 2.13% -
  Horiz. % 41.49% 45.21% 48.40% 100.53% 96.81% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.78 12.89 11.99 13.46 14.99 15.94 16.26 -9.75%
  YoY % -31.89% 7.51% -10.92% -10.21% -5.96% -1.97% -
  Horiz. % 54.00% 79.27% 73.74% 82.78% 92.19% 98.03% 100.00%
EPS -5.32 -3.12 -1.10 5.58 -8.80 3.01 1.33 -
  YoY % -70.51% -183.64% -119.71% 163.41% -392.36% 126.32% -
  Horiz. % -400.00% -234.59% -82.71% 419.55% -661.65% 226.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.87 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.57% 100.00%
NAPS 0.7800 0.8500 0.8902 0.8750 0.7916 0.8380 0.8194 -0.82%
  YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.27% -
  Horiz. % 95.19% 103.73% 108.64% 106.79% 96.61% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2750 0.3000 0.3000 1.1500 0.7800 0.9200 0.9500 -
P/RPS 3.13 2.33 2.45 3.95 2.26 2.52 2.55 3.47%
  YoY % 34.33% -4.90% -37.97% 74.78% -10.32% -1.18% -
  Horiz. % 122.75% 91.37% 96.08% 154.90% 88.63% 98.82% 100.00%
P/EPS -5.16 -9.61 -26.76 9.54 -3.86 13.36 31.10 -
  YoY % 46.31% 64.09% -380.50% 347.15% -128.89% -57.04% -
  Horiz. % -16.59% -30.90% -86.05% 30.68% -12.41% 42.96% 100.00%
EY -19.36 -10.41 -3.74 10.49 -25.93 7.48 3.22 -
  YoY % -85.98% -178.34% -135.65% 140.46% -446.66% 132.30% -
  Horiz. % -601.24% -323.29% -116.15% 325.78% -805.28% 232.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.09 2.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -48.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 51.66% 100.00%
P/NAPS 0.35 0.35 0.33 0.61 0.43 0.48 0.51 -6.08%
  YoY % 0.00% 6.06% -45.90% 41.86% -10.42% -5.88% -
  Horiz. % 68.63% 68.63% 64.71% 119.61% 84.31% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 18/11/19 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 -
Price 0.2950 0.2950 0.2900 0.4700 0.9150 0.8000 0.9500 -
P/RPS 3.36 2.29 2.37 1.62 2.66 2.19 2.55 4.70%
  YoY % 46.72% -3.38% 46.30% -39.10% 21.46% -14.12% -
  Horiz. % 131.76% 89.80% 92.94% 63.53% 104.31% 85.88% 100.00%
P/EPS -5.54 -9.45 -25.86 3.90 -4.52 11.62 31.10 -
  YoY % 41.38% 63.46% -763.08% 186.28% -138.90% -62.64% -
  Horiz. % -17.81% -30.39% -83.15% 12.54% -14.53% 37.36% 100.00%
EY -18.05 -10.58 -3.87 25.66 -22.11 8.61 3.22 -
  YoY % -70.60% -173.39% -115.08% 216.06% -356.79% 167.39% -
  Horiz. % -560.56% -328.57% -120.19% 796.89% -686.65% 267.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.25 2.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.24% 100.00%
P/NAPS 0.38 0.35 0.32 0.25 0.50 0.42 0.51 -4.78%
  YoY % 8.57% 9.38% 28.00% -50.00% 19.05% -17.65% -
  Horiz. % 74.51% 68.63% 62.75% 49.02% 98.04% 82.35% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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