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.
 


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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
6. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS