Highlights

[BJASSET] YoY TTM Result on 2019-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     3.27%    YoY -     -184.68%
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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers