Highlights

[BJASSET] YoY TTM Result on 2013-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     9.02%    YoY -     -72.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 379,469 397,274 416,486 403,750 334,646 330,614 335,858 2.05%
  YoY % -4.48% -4.61% 3.15% 20.65% 1.22% -1.56% -
  Horiz. % 112.98% 118.29% 124.01% 120.21% 99.64% 98.44% 100.00%
PBT -46,873 76,323 133,933 75,673 184,059 359,148 347,210 -
  YoY % -161.41% -43.01% 76.99% -58.89% -48.75% 3.44% -
  Horiz. % -13.50% 21.98% 38.57% 21.79% 53.01% 103.44% 100.00%
Tax -174,012 -25,114 -66,838 -24,448 -19,548 -72,425 -72,663 15.65%
  YoY % -592.89% 62.43% -173.39% -25.07% 73.01% 0.33% -
  Horiz. % 239.48% 34.56% 91.98% 33.65% 26.90% 99.67% 100.00%
NP -220,885 51,209 67,095 51,225 164,511 286,723 274,547 -
  YoY % -531.34% -23.68% 30.98% -68.86% -42.62% 4.43% -
  Horiz. % -80.45% 18.65% 24.44% 18.66% 59.92% 104.43% 100.00%
NP to SH -222,611 38,381 58,314 44,052 157,604 282,919 269,601 -
  YoY % -680.00% -34.18% 32.38% -72.05% -44.29% 4.94% -
  Horiz. % -82.57% 14.24% 21.63% 16.34% 58.46% 104.94% 100.00%
Tax Rate - % 32.90 % 49.90 % 32.31 % 10.62 % 20.17 % 20.93 % -
  YoY % 0.00% -34.07% 54.44% 204.24% -47.35% -3.63% -
  Horiz. % 0.00% 157.19% 238.41% 154.37% 50.74% 96.37% 100.00%
Total Cost 600,354 346,065 349,391 352,525 170,135 43,891 61,311 46.22%
  YoY % 73.48% -0.95% -0.89% 107.20% 287.63% -28.41% -
  Horiz. % 979.19% 564.44% 569.87% 574.98% 277.50% 71.59% 100.00%
Net Worth 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 4.10%
  YoY % -10.41% 8.36% 1.05% 7.85% 5.56% 13.95% -
  Horiz. % 127.27% 142.06% 131.10% 129.73% 120.29% 113.95% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 11,146 22,257 16,728 16,703 33,396 16,671 -
  YoY % 0.00% -49.92% 33.05% 0.15% -49.98% 100.33% -
  Horiz. % 0.00% 66.86% 133.51% 100.35% 100.20% 200.33% 100.00%
Div Payout % - % 29.04 % 38.17 % 37.98 % 10.60 % 11.80 % 6.18 % -
  YoY % 0.00% -23.92% 0.50% 258.30% -10.17% 90.94% -
  Horiz. % 0.00% 469.90% 617.64% 614.56% 171.52% 190.94% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 1,604,319 4.10%
  YoY % -10.41% 8.36% 1.05% 7.85% 5.56% 13.95% -
  Horiz. % 127.27% 142.06% 131.10% 129.73% 120.29% 113.95% 100.00%
NOSH 1,115,749 1,117,222 1,112,829 1,113,013 1,115,486 1,114,682 1,114,110 0.02%
  YoY % -0.13% 0.39% -0.02% -0.22% 0.07% 0.05% -
  Horiz. % 100.15% 100.28% 99.89% 99.90% 100.12% 100.05% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -58.21 % 12.89 % 16.11 % 12.69 % 49.16 % 86.72 % 81.74 % -
  YoY % -551.59% -19.99% 26.95% -74.19% -43.31% 6.09% -
  Horiz. % -71.21% 15.77% 19.71% 15.52% 60.14% 106.09% 100.00%
ROE -10.90 % 1.68 % 2.77 % 2.12 % 8.17 % 15.48 % 16.80 % -
  YoY % -748.81% -39.35% 30.66% -74.05% -47.22% -7.86% -
  Horiz. % -64.88% 10.00% 16.49% 12.62% 48.63% 92.14% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.01 35.56 37.43 36.28 30.00 29.66 30.15 2.03%
  YoY % -4.36% -5.00% 3.17% 20.93% 1.15% -1.63% -
  Horiz. % 112.80% 117.94% 124.15% 120.33% 99.50% 98.37% 100.00%
EPS -19.95 3.44 5.24 3.96 14.13 25.38 24.20 -
  YoY % -679.94% -34.35% 32.32% -71.97% -44.33% 4.88% -
  Horiz. % -82.44% 14.21% 21.65% 16.36% 58.39% 104.88% 100.00%
DPS 0.00 1.00 2.00 1.50 1.50 3.00 1.50 -
  YoY % 0.00% -50.00% 33.33% 0.00% -50.00% 100.00% -
  Horiz. % 0.00% 66.67% 133.33% 100.00% 100.00% 200.00% 100.00%
NAPS 1.8300 2.0400 1.8900 1.8700 1.7300 1.6400 1.4400 4.07%
  YoY % -10.29% 7.94% 1.07% 8.09% 5.49% 13.89% -
  Horiz. % 127.08% 141.67% 131.25% 129.86% 120.14% 113.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.83 15.53 16.28 15.78 13.08 12.92 13.13 2.05%
  YoY % -4.51% -4.61% 3.17% 20.64% 1.24% -1.60% -
  Horiz. % 112.95% 118.28% 123.99% 120.18% 99.62% 98.40% 100.00%
EPS -8.70 1.50 2.28 1.72 6.16 11.06 10.54 -
  YoY % -680.00% -34.21% 32.56% -72.08% -44.30% 4.93% -
  Horiz. % -82.54% 14.23% 21.63% 16.32% 58.44% 104.93% 100.00%
DPS 0.00 0.44 0.87 0.65 0.65 1.31 0.65 -
  YoY % 0.00% -49.43% 33.85% 0.00% -50.38% 101.54% -
  Horiz. % 0.00% 67.69% 133.85% 100.00% 100.00% 201.54% 100.00%
NAPS 0.7981 0.8909 0.8221 0.8136 0.7543 0.7146 0.6271 4.10%
  YoY % -10.42% 8.37% 1.04% 7.86% 5.56% 13.95% -
  Horiz. % 127.27% 142.07% 131.10% 129.74% 120.28% 113.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9050 0.8300 0.8450 0.9500 0.8900 0.8300 0.7800 -
P/RPS 2.66 2.33 2.26 2.62 2.97 2.80 2.59 0.45%
  YoY % 14.16% 3.10% -13.74% -11.78% 6.07% 8.11% -
  Horiz. % 102.70% 89.96% 87.26% 101.16% 114.67% 108.11% 100.00%
P/EPS -4.54 24.16 16.13 24.00 6.30 3.27 3.22 -
  YoY % -118.79% 49.78% -32.79% 280.95% 92.66% 1.55% -
  Horiz. % -140.99% 750.31% 500.93% 745.34% 195.65% 101.55% 100.00%
EY -22.05 4.14 6.20 4.17 15.87 30.58 31.02 -
  YoY % -632.61% -33.23% 48.68% -73.72% -48.10% -1.42% -
  Horiz. % -71.08% 13.35% 19.99% 13.44% 51.16% 98.58% 100.00%
DY 0.00 1.20 2.37 1.58 1.69 3.61 1.92 -
  YoY % 0.00% -49.37% 50.00% -6.51% -53.19% 88.02% -
  Horiz. % 0.00% 62.50% 123.44% 82.29% 88.02% 188.02% 100.00%
P/NAPS 0.49 0.41 0.45 0.51 0.51 0.51 0.54 -1.60%
  YoY % 19.51% -8.89% -11.76% 0.00% 0.00% -5.56% -
  Horiz. % 90.74% 75.93% 83.33% 94.44% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 22/02/11 -
Price 0.8700 0.8000 0.8300 0.8500 0.8400 0.8700 0.8000 -
P/RPS 2.56 2.25 2.22 2.34 2.80 2.93 2.65 -0.57%
  YoY % 13.78% 1.35% -5.13% -16.43% -4.44% 10.57% -
  Horiz. % 96.60% 84.91% 83.77% 88.30% 105.66% 110.57% 100.00%
P/EPS -4.36 23.29 15.84 21.48 5.95 3.43 3.31 -
  YoY % -118.72% 47.03% -26.26% 261.01% 73.47% 3.63% -
  Horiz. % -131.72% 703.63% 478.55% 648.94% 179.76% 103.63% 100.00%
EY -22.93 4.29 6.31 4.66 16.82 29.17 30.25 -
  YoY % -634.50% -32.01% 35.41% -72.29% -42.34% -3.57% -
  Horiz. % -75.80% 14.18% 20.86% 15.40% 55.60% 96.43% 100.00%
DY 0.00 1.25 2.41 1.76 1.79 3.45 1.87 -
  YoY % 0.00% -48.13% 36.93% -1.68% -48.12% 84.49% -
  Horiz. % 0.00% 66.84% 128.88% 94.12% 95.72% 184.49% 100.00%
P/NAPS 0.48 0.39 0.44 0.45 0.49 0.53 0.56 -2.53%
  YoY % 23.08% -11.36% -2.22% -8.16% -7.55% -5.36% -
  Horiz. % 85.71% 69.64% 78.57% 80.36% 87.50% 94.64% 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