Highlights

[BJASSET] YoY TTM Result on 2018-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     46.37%    YoY -     -112.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 324,405 278,102 360,635 379,469 397,274 416,486 403,750 -3.58%
  YoY % 16.65% -22.89% -4.96% -4.48% -4.61% 3.15% -
  Horiz. % 80.35% 68.88% 89.32% 93.99% 98.40% 103.15% 100.00%
PBT -8,912 4,074 -14,939 -46,873 76,323 133,933 75,673 -
  YoY % -318.75% 127.27% 68.13% -161.41% -43.01% 76.99% -
  Horiz. % -11.78% 5.38% -19.74% -61.94% 100.86% 176.99% 100.00%
Tax -68,744 -16,193 136,986 -174,012 -25,114 -66,838 -24,448 18.79%
  YoY % -324.53% -111.82% 178.72% -592.89% 62.43% -173.39% -
  Horiz. % 281.18% 66.23% -560.32% 711.76% 102.72% 273.39% 100.00%
NP -77,656 -12,119 122,047 -220,885 51,209 67,095 51,225 -
  YoY % -540.78% -109.93% 155.25% -531.34% -23.68% 30.98% -
  Horiz. % -151.60% -23.66% 238.26% -431.21% 99.97% 130.98% 100.00%
NP to SH -76,429 -15,048 123,824 -222,611 38,381 58,314 44,052 -
  YoY % -407.90% -112.15% 155.62% -680.00% -34.18% 32.38% -
  Horiz. % -173.50% -34.16% 281.09% -505.34% 87.13% 132.38% 100.00%
Tax Rate - % 397.47 % - % - % 32.90 % 49.90 % 32.31 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -34.07% 54.44% -
  Horiz. % 0.00% 1,230.18% 0.00% 0.00% 101.83% 154.44% 100.00%
Total Cost 402,061 290,221 238,588 600,354 346,065 349,391 352,525 2.21%
  YoY % 38.54% 21.64% -60.26% 73.48% -0.95% -0.89% -
  Horiz. % 114.05% 82.33% 67.68% 170.30% 98.17% 99.11% 100.00%
Net Worth 2,174,530 2,277,417 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 0.73%
  YoY % -4.52% 1.44% 9.96% -10.41% 8.36% 1.05% -
  Horiz. % 104.48% 109.42% 107.87% 98.10% 109.50% 101.05% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 0 0 0 0 11,146 22,257 16,728 -
  YoY % 0.00% 0.00% 0.00% 0.00% -49.92% 33.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.63% 133.05% 100.00%
Div Payout % - % - % - % - % 29.04 % 38.17 % 37.98 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.92% 0.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 76.46% 100.50% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,174,530 2,277,417 2,245,103 2,041,822 2,279,133 2,103,247 2,081,335 0.73%
  YoY % -4.52% 1.44% 9.96% -10.41% 8.36% 1.05% -
  Horiz. % 104.48% 109.42% 107.87% 98.10% 109.50% 101.05% 100.00%
NOSH 2,558,270 2,502,656 2,494,560 1,115,749 1,117,222 1,112,829 1,113,013 14.87%
  YoY % 2.22% 0.32% 123.58% -0.13% 0.39% -0.02% -
  Horiz. % 229.85% 224.85% 224.13% 100.25% 100.38% 99.98% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -23.94 % -4.36 % 33.84 % -58.21 % 12.89 % 16.11 % 12.69 % -
  YoY % -449.08% -112.88% 158.13% -551.59% -19.99% 26.95% -
  Horiz. % -188.65% -34.36% 266.67% -458.71% 101.58% 126.95% 100.00%
ROE -3.51 % -0.66 % 5.52 % -10.90 % 1.68 % 2.77 % 2.12 % -
  YoY % -431.82% -111.96% 150.64% -748.81% -39.35% 30.66% -
  Horiz. % -165.57% -31.13% 260.38% -514.15% 79.25% 130.66% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.68 11.11 14.46 34.01 35.56 37.43 36.28 -16.06%
  YoY % 14.13% -23.17% -57.48% -4.36% -5.00% 3.17% -
  Horiz. % 34.95% 30.62% 39.86% 93.74% 98.02% 103.17% 100.00%
EPS -2.99 -0.60 4.96 -19.95 3.44 5.24 3.96 -
  YoY % -398.33% -112.10% 124.86% -679.94% -34.35% 32.32% -
  Horiz. % -75.51% -15.15% 125.25% -503.79% 86.87% 132.32% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 133.33% 100.00%
NAPS 0.8500 0.9100 0.9000 1.8300 2.0400 1.8900 1.8700 -12.31%
  YoY % -6.59% 1.11% -50.82% -10.29% 7.94% 1.07% -
  Horiz. % 45.45% 48.66% 48.13% 97.86% 109.09% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.68 10.87 14.10 14.83 15.53 16.28 15.78 -3.58%
  YoY % 16.65% -22.91% -4.92% -4.51% -4.61% 3.17% -
  Horiz. % 80.35% 68.88% 89.35% 93.98% 98.42% 103.17% 100.00%
EPS -2.99 -0.59 4.84 -8.70 1.50 2.28 1.72 -
  YoY % -406.78% -112.19% 155.63% -680.00% -34.21% 32.56% -
  Horiz. % -173.84% -34.30% 281.40% -505.81% 87.21% 132.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.44 0.87 0.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% -49.43% 33.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.69% 133.85% 100.00%
NAPS 0.8500 0.8902 0.8776 0.7981 0.8909 0.8221 0.8136 0.73%
  YoY % -4.52% 1.44% 9.96% -10.42% 8.37% 1.04% -
  Horiz. % 104.47% 109.41% 107.87% 98.09% 109.50% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3000 0.3000 0.4650 0.9050 0.8300 0.8450 0.9500 -
P/RPS 2.37 2.70 3.22 2.66 2.33 2.26 2.62 -1.66%
  YoY % -12.22% -16.15% 21.05% 14.16% 3.10% -13.74% -
  Horiz. % 90.46% 103.05% 122.90% 101.53% 88.93% 86.26% 100.00%
P/EPS -10.04 -49.89 9.37 -4.54 24.16 16.13 24.00 -
  YoY % 79.88% -632.44% 306.39% -118.79% 49.78% -32.79% -
  Horiz. % -41.83% -207.87% 39.04% -18.92% 100.67% 67.21% 100.00%
EY -9.96 -2.00 10.67 -22.05 4.14 6.20 4.17 -
  YoY % -398.00% -118.74% 148.39% -632.61% -33.23% 48.68% -
  Horiz. % -238.85% -47.96% 255.88% -528.78% 99.28% 148.68% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 2.37 1.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% -49.37% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.95% 150.00% 100.00%
P/NAPS 0.35 0.33 0.52 0.49 0.41 0.45 0.51 -6.08%
  YoY % 6.06% -36.54% 6.12% 19.51% -8.89% -11.76% -
  Horiz. % 68.63% 64.71% 101.96% 96.08% 80.39% 88.24% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 27/02/19 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 -
Price 0.3000 0.3050 0.4750 0.8700 0.8000 0.8300 0.8500 -
P/RPS 2.37 2.74 3.29 2.56 2.25 2.22 2.34 0.21%
  YoY % -13.50% -16.72% 28.52% 13.78% 1.35% -5.13% -
  Horiz. % 101.28% 117.09% 140.60% 109.40% 96.15% 94.87% 100.00%
P/EPS -10.04 -50.73 9.57 -4.36 23.29 15.84 21.48 -
  YoY % 80.21% -630.09% 319.50% -118.72% 47.03% -26.26% -
  Horiz. % -46.74% -236.17% 44.55% -20.30% 108.43% 73.74% 100.00%
EY -9.96 -1.97 10.45 -22.93 4.29 6.31 4.66 -
  YoY % -405.58% -118.85% 145.57% -634.50% -32.01% 35.41% -
  Horiz. % -213.73% -42.27% 224.25% -492.06% 92.06% 135.41% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 2.41 1.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% -48.13% 36.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.02% 136.93% 100.00%
P/NAPS 0.35 0.34 0.53 0.48 0.39 0.44 0.45 -4.10%
  YoY % 2.94% -35.85% 10.42% 23.08% -11.36% -2.22% -
  Horiz. % 77.78% 75.56% 117.78% 106.67% 86.67% 97.78% 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