Highlights

[BJASSET] YoY TTM Result on 2015-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -50.07%    YoY -     -34.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 278,102 360,635 379,469 397,274 416,486 403,750 334,646 -3.04%
  YoY % -22.89% -4.96% -4.48% -4.61% 3.15% 20.65% -
  Horiz. % 83.10% 107.77% 113.39% 118.71% 124.46% 120.65% 100.00%
PBT 4,074 -14,939 -46,873 76,323 133,933 75,673 184,059 -47.00%
  YoY % 127.27% 68.13% -161.41% -43.01% 76.99% -58.89% -
  Horiz. % 2.21% -8.12% -25.47% 41.47% 72.77% 41.11% 100.00%
Tax -16,193 136,986 -174,012 -25,114 -66,838 -24,448 -19,548 -3.09%
  YoY % -111.82% 178.72% -592.89% 62.43% -173.39% -25.07% -
  Horiz. % 82.84% -700.77% 890.18% 128.47% 341.92% 125.07% 100.00%
NP -12,119 122,047 -220,885 51,209 67,095 51,225 164,511 -
  YoY % -109.93% 155.25% -531.34% -23.68% 30.98% -68.86% -
  Horiz. % -7.37% 74.19% -134.27% 31.13% 40.78% 31.14% 100.00%
NP to SH -15,048 123,824 -222,611 38,381 58,314 44,052 157,604 -
  YoY % -112.15% 155.62% -680.00% -34.18% 32.38% -72.05% -
  Horiz. % -9.55% 78.57% -141.25% 24.35% 37.00% 27.95% 100.00%
Tax Rate 397.47 % - % - % 32.90 % 49.90 % 32.31 % 10.62 % 82.84%
  YoY % 0.00% 0.00% 0.00% -34.07% 54.44% 204.24% -
  Horiz. % 3,742.66% 0.00% 0.00% 309.79% 469.87% 304.24% 100.00%
Total Cost 290,221 238,588 600,354 346,065 349,391 352,525 170,135 9.30%
  YoY % 21.64% -60.26% 73.48% -0.95% -0.89% 107.20% -
  Horiz. % 170.58% 140.23% 352.87% 203.41% 205.36% 207.20% 100.00%
Net Worth 2,277,417 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 2.80%
  YoY % 1.44% 9.96% -10.41% 8.36% 1.05% 7.85% -
  Horiz. % 118.01% 116.34% 105.81% 118.10% 108.99% 107.85% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 11,146 22,257 16,728 16,703 -
  YoY % 0.00% 0.00% 0.00% -49.92% 33.05% 0.15% -
  Horiz. % 0.00% 0.00% 0.00% 66.73% 133.25% 100.15% 100.00%
Div Payout % - % - % - % 29.04 % 38.17 % 37.98 % 10.60 % -
  YoY % 0.00% 0.00% 0.00% -23.92% 0.50% 258.30% -
  Horiz. % 0.00% 0.00% 0.00% 273.96% 360.09% 358.30% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,277,417 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 1,929,792 2.80%
  YoY % 1.44% 9.96% -10.41% 8.36% 1.05% 7.85% -
  Horiz. % 118.01% 116.34% 105.81% 118.10% 108.99% 107.85% 100.00%
NOSH 2,502,656 2,494,560 1,115,749 1,117,222 1,112,829 1,113,013 1,115,486 14.41%
  YoY % 0.32% 123.58% -0.13% 0.39% -0.02% -0.22% -
  Horiz. % 224.36% 223.63% 100.02% 100.16% 99.76% 99.78% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.36 % 33.84 % -58.21 % 12.89 % 16.11 % 12.69 % 49.16 % -
  YoY % -112.88% 158.13% -551.59% -19.99% 26.95% -74.19% -
  Horiz. % -8.87% 68.84% -118.41% 26.22% 32.77% 25.81% 100.00%
ROE -0.66 % 5.52 % -10.90 % 1.68 % 2.77 % 2.12 % 8.17 % -
  YoY % -111.96% 150.64% -748.81% -39.35% 30.66% -74.05% -
  Horiz. % -8.08% 67.56% -133.41% 20.56% 33.90% 25.95% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.11 14.46 34.01 35.56 37.43 36.28 30.00 -15.25%
  YoY % -23.17% -57.48% -4.36% -5.00% 3.17% 20.93% -
  Horiz. % 37.03% 48.20% 113.37% 118.53% 124.77% 120.93% 100.00%
EPS -0.60 4.96 -19.95 3.44 5.24 3.96 14.13 -
  YoY % -112.10% 124.86% -679.94% -34.35% 32.32% -71.97% -
  Horiz. % -4.25% 35.10% -141.19% 24.35% 37.08% 28.03% 100.00%
DPS 0.00 0.00 0.00 1.00 2.00 1.50 1.50 -
  YoY % 0.00% 0.00% 0.00% -50.00% 33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 133.33% 100.00% 100.00%
NAPS 0.9100 0.9000 1.8300 2.0400 1.8900 1.8700 1.7300 -10.15%
  YoY % 1.11% -50.82% -10.29% 7.94% 1.07% 8.09% -
  Horiz. % 52.60% 52.02% 105.78% 117.92% 109.25% 108.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.87 14.10 14.83 15.53 16.28 15.78 13.08 -3.04%
  YoY % -22.91% -4.92% -4.51% -4.61% 3.17% 20.64% -
  Horiz. % 83.10% 107.80% 113.38% 118.73% 124.46% 120.64% 100.00%
EPS -0.59 4.84 -8.70 1.50 2.28 1.72 6.16 -
  YoY % -112.19% 155.63% -680.00% -34.21% 32.56% -72.08% -
  Horiz. % -9.58% 78.57% -141.23% 24.35% 37.01% 27.92% 100.00%
DPS 0.00 0.00 0.00 0.44 0.87 0.65 0.65 -
  YoY % 0.00% 0.00% 0.00% -49.43% 33.85% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 67.69% 133.85% 100.00% 100.00%
NAPS 0.8902 0.8776 0.7981 0.8909 0.8221 0.8136 0.7543 2.80%
  YoY % 1.44% 9.96% -10.42% 8.37% 1.04% 7.86% -
  Horiz. % 118.02% 116.35% 105.81% 118.11% 108.99% 107.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3000 0.4650 0.9050 0.8300 0.8450 0.9500 0.8900 -
P/RPS 2.70 3.22 2.66 2.33 2.26 2.62 2.97 -1.58%
  YoY % -16.15% 21.05% 14.16% 3.10% -13.74% -11.78% -
  Horiz. % 90.91% 108.42% 89.56% 78.45% 76.09% 88.22% 100.00%
P/EPS -49.89 9.37 -4.54 24.16 16.13 24.00 6.30 -
  YoY % -632.44% 306.39% -118.79% 49.78% -32.79% 280.95% -
  Horiz. % -791.90% 148.73% -72.06% 383.49% 256.03% 380.95% 100.00%
EY -2.00 10.67 -22.05 4.14 6.20 4.17 15.87 -
  YoY % -118.74% 148.39% -632.61% -33.23% 48.68% -73.72% -
  Horiz. % -12.60% 67.23% -138.94% 26.09% 39.07% 26.28% 100.00%
DY 0.00 0.00 0.00 1.20 2.37 1.58 1.69 -
  YoY % 0.00% 0.00% 0.00% -49.37% 50.00% -6.51% -
  Horiz. % 0.00% 0.00% 0.00% 71.01% 140.24% 93.49% 100.00%
P/NAPS 0.33 0.52 0.49 0.41 0.45 0.51 0.51 -7.00%
  YoY % -36.54% 6.12% 19.51% -8.89% -11.76% 0.00% -
  Horiz. % 64.71% 101.96% 96.08% 80.39% 88.24% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 -
Price 0.3050 0.4750 0.8700 0.8000 0.8300 0.8500 0.8400 -
P/RPS 2.74 3.29 2.56 2.25 2.22 2.34 2.80 -0.36%
  YoY % -16.72% 28.52% 13.78% 1.35% -5.13% -16.43% -
  Horiz. % 97.86% 117.50% 91.43% 80.36% 79.29% 83.57% 100.00%
P/EPS -50.73 9.57 -4.36 23.29 15.84 21.48 5.95 -
  YoY % -630.09% 319.50% -118.72% 47.03% -26.26% 261.01% -
  Horiz. % -852.61% 160.84% -73.28% 391.43% 266.22% 361.01% 100.00%
EY -1.97 10.45 -22.93 4.29 6.31 4.66 16.82 -
  YoY % -118.85% 145.57% -634.50% -32.01% 35.41% -72.29% -
  Horiz. % -11.71% 62.13% -136.33% 25.51% 37.51% 27.71% 100.00%
DY 0.00 0.00 0.00 1.25 2.41 1.76 1.79 -
  YoY % 0.00% 0.00% 0.00% -48.13% 36.93% -1.68% -
  Horiz. % 0.00% 0.00% 0.00% 69.83% 134.64% 98.32% 100.00%
P/NAPS 0.34 0.53 0.48 0.39 0.44 0.45 0.49 -5.91%
  YoY % -35.85% 10.42% 23.08% -11.36% -2.22% -8.16% -
  Horiz. % 69.39% 108.16% 97.96% 79.59% 89.80% 91.84% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers