Highlights

[BJASSET] YoY TTM Result on 2014-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     71.22%    YoY -     32.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 360,635 379,469 397,274 416,486 403,750 334,646 330,614 1.46%
  YoY % -4.96% -4.48% -4.61% 3.15% 20.65% 1.22% -
  Horiz. % 109.08% 114.78% 120.16% 125.97% 122.12% 101.22% 100.00%
PBT -14,939 -46,873 76,323 133,933 75,673 184,059 359,148 -
  YoY % 68.13% -161.41% -43.01% 76.99% -58.89% -48.75% -
  Horiz. % -4.16% -13.05% 21.25% 37.29% 21.07% 51.25% 100.00%
Tax 136,986 -174,012 -25,114 -66,838 -24,448 -19,548 -72,425 -
  YoY % 178.72% -592.89% 62.43% -173.39% -25.07% 73.01% -
  Horiz. % -189.14% 240.27% 34.68% 92.29% 33.76% 26.99% 100.00%
NP 122,047 -220,885 51,209 67,095 51,225 164,511 286,723 -13.26%
  YoY % 155.25% -531.34% -23.68% 30.98% -68.86% -42.62% -
  Horiz. % 42.57% -77.04% 17.86% 23.40% 17.87% 57.38% 100.00%
NP to SH 123,824 -222,611 38,381 58,314 44,052 157,604 282,919 -12.85%
  YoY % 155.62% -680.00% -34.18% 32.38% -72.05% -44.29% -
  Horiz. % 43.77% -78.68% 13.57% 20.61% 15.57% 55.71% 100.00%
Tax Rate - % - % 32.90 % 49.90 % 32.31 % 10.62 % 20.17 % -
  YoY % 0.00% 0.00% -34.07% 54.44% 204.24% -47.35% -
  Horiz. % 0.00% 0.00% 163.11% 247.40% 160.19% 52.65% 100.00%
Total Cost 238,588 600,354 346,065 349,391 352,525 170,135 43,891 32.57%
  YoY % -60.26% 73.48% -0.95% -0.89% 107.20% 287.63% -
  Horiz. % 543.59% 1,367.83% 788.46% 796.04% 803.18% 387.63% 100.00%
Net Worth 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 3.48%
  YoY % 9.96% -10.41% 8.36% 1.05% 7.85% 5.56% -
  Horiz. % 122.81% 111.69% 124.67% 115.05% 113.85% 105.56% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 11,146 22,257 16,728 16,703 33,396 -
  YoY % 0.00% 0.00% -49.92% 33.05% 0.15% -49.98% -
  Horiz. % 0.00% 0.00% 33.38% 66.65% 50.09% 50.02% 100.00%
Div Payout % - % - % 29.04 % 38.17 % 37.98 % 10.60 % 11.80 % -
  YoY % 0.00% 0.00% -23.92% 0.50% 258.30% -10.17% -
  Horiz. % 0.00% 0.00% 246.10% 323.47% 321.86% 89.83% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 1,828,080 3.48%
  YoY % 9.96% -10.41% 8.36% 1.05% 7.85% 5.56% -
  Horiz. % 122.81% 111.69% 124.67% 115.05% 113.85% 105.56% 100.00%
NOSH 2,494,560 1,115,749 1,117,222 1,112,829 1,113,013 1,115,486 1,114,682 14.35%
  YoY % 123.58% -0.13% 0.39% -0.02% -0.22% 0.07% -
  Horiz. % 223.79% 100.10% 100.23% 99.83% 99.85% 100.07% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 33.84 % -58.21 % 12.89 % 16.11 % 12.69 % 49.16 % 86.72 % -14.50%
  YoY % 158.13% -551.59% -19.99% 26.95% -74.19% -43.31% -
  Horiz. % 39.02% -67.12% 14.86% 18.58% 14.63% 56.69% 100.00%
ROE 5.52 % -10.90 % 1.68 % 2.77 % 2.12 % 8.17 % 15.48 % -15.78%
  YoY % 150.64% -748.81% -39.35% 30.66% -74.05% -47.22% -
  Horiz. % 35.66% -70.41% 10.85% 17.89% 13.70% 52.78% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.46 34.01 35.56 37.43 36.28 30.00 29.66 -11.27%
  YoY % -57.48% -4.36% -5.00% 3.17% 20.93% 1.15% -
  Horiz. % 48.75% 114.67% 119.89% 126.20% 122.32% 101.15% 100.00%
EPS 4.96 -19.95 3.44 5.24 3.96 14.13 25.38 -23.80%
  YoY % 124.86% -679.94% -34.35% 32.32% -71.97% -44.33% -
  Horiz. % 19.54% -78.61% 13.55% 20.65% 15.60% 55.67% 100.00%
DPS 0.00 0.00 1.00 2.00 1.50 1.50 3.00 -
  YoY % 0.00% 0.00% -50.00% 33.33% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 33.33% 66.67% 50.00% 50.00% 100.00%
NAPS 0.9000 1.8300 2.0400 1.8900 1.8700 1.7300 1.6400 -9.51%
  YoY % -50.82% -10.29% 7.94% 1.07% 8.09% 5.49% -
  Horiz. % 54.88% 111.59% 124.39% 115.24% 114.02% 105.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.10 14.83 15.53 16.28 15.78 13.08 12.92 1.47%
  YoY % -4.92% -4.51% -4.61% 3.17% 20.64% 1.24% -
  Horiz. % 109.13% 114.78% 120.20% 126.01% 122.14% 101.24% 100.00%
EPS 4.84 -8.70 1.50 2.28 1.72 6.16 11.06 -12.86%
  YoY % 155.63% -680.00% -34.21% 32.56% -72.08% -44.30% -
  Horiz. % 43.76% -78.66% 13.56% 20.61% 15.55% 55.70% 100.00%
DPS 0.00 0.00 0.44 0.87 0.65 0.65 1.31 -
  YoY % 0.00% 0.00% -49.43% 33.85% 0.00% -50.38% -
  Horiz. % 0.00% 0.00% 33.59% 66.41% 49.62% 49.62% 100.00%
NAPS 0.8776 0.7981 0.8909 0.8221 0.8136 0.7543 0.7146 3.48%
  YoY % 9.96% -10.42% 8.37% 1.04% 7.86% 5.56% -
  Horiz. % 122.81% 111.68% 124.67% 115.04% 113.85% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.4650 0.9050 0.8300 0.8450 0.9500 0.8900 0.8300 -
P/RPS 3.22 2.66 2.33 2.26 2.62 2.97 2.80 2.35%
  YoY % 21.05% 14.16% 3.10% -13.74% -11.78% 6.07% -
  Horiz. % 115.00% 95.00% 83.21% 80.71% 93.57% 106.07% 100.00%
P/EPS 9.37 -4.54 24.16 16.13 24.00 6.30 3.27 19.16%
  YoY % 306.39% -118.79% 49.78% -32.79% 280.95% 92.66% -
  Horiz. % 286.54% -138.84% 738.84% 493.27% 733.94% 192.66% 100.00%
EY 10.67 -22.05 4.14 6.20 4.17 15.87 30.58 -16.08%
  YoY % 148.39% -632.61% -33.23% 48.68% -73.72% -48.10% -
  Horiz. % 34.89% -72.11% 13.54% 20.27% 13.64% 51.90% 100.00%
DY 0.00 0.00 1.20 2.37 1.58 1.69 3.61 -
  YoY % 0.00% 0.00% -49.37% 50.00% -6.51% -53.19% -
  Horiz. % 0.00% 0.00% 33.24% 65.65% 43.77% 46.81% 100.00%
P/NAPS 0.52 0.49 0.41 0.45 0.51 0.51 0.51 0.32%
  YoY % 6.12% 19.51% -8.89% -11.76% 0.00% 0.00% -
  Horiz. % 101.96% 96.08% 80.39% 88.24% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 -
Price 0.4750 0.8700 0.8000 0.8300 0.8500 0.8400 0.8700 -
P/RPS 3.29 2.56 2.25 2.22 2.34 2.80 2.93 1.95%
  YoY % 28.52% 13.78% 1.35% -5.13% -16.43% -4.44% -
  Horiz. % 112.29% 87.37% 76.79% 75.77% 79.86% 95.56% 100.00%
P/EPS 9.57 -4.36 23.29 15.84 21.48 5.95 3.43 18.63%
  YoY % 319.50% -118.72% 47.03% -26.26% 261.01% 73.47% -
  Horiz. % 279.01% -127.11% 679.01% 461.81% 626.24% 173.47% 100.00%
EY 10.45 -22.93 4.29 6.31 4.66 16.82 29.17 -15.71%
  YoY % 145.57% -634.50% -32.01% 35.41% -72.29% -42.34% -
  Horiz. % 35.82% -78.61% 14.71% 21.63% 15.98% 57.66% 100.00%
DY 0.00 0.00 1.25 2.41 1.76 1.79 3.45 -
  YoY % 0.00% 0.00% -48.13% 36.93% -1.68% -48.12% -
  Horiz. % 0.00% 0.00% 36.23% 69.86% 51.01% 51.88% 100.00%
P/NAPS 0.53 0.48 0.39 0.44 0.45 0.49 0.53 -
  YoY % 10.42% 23.08% -11.36% -2.22% -8.16% -7.55% -
  Horiz. % 100.00% 90.57% 73.58% 83.02% 84.91% 92.45% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers