Highlights

[BJASSET] YoY TTM Result on 2020-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 30-Sep-2020  [#1]
Profit Trend QoQ -     -7.89%    YoY -     -70.53%
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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