Highlights

[BJASSET] YoY TTM Result on 2015-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     53.53%    YoY -     199.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 350,026 368,860 388,960 416,028 416,575 338,198 332,124 0.88%
  YoY % -5.11% -5.17% -6.51% -0.13% 23.17% 1.83% -
  Horiz. % 105.39% 111.06% 117.11% 125.26% 125.43% 101.83% 100.00%
PBT -18,970 -22,657 49,599 126,099 103,525 169,860 346,190 -
  YoY % 16.27% -145.68% -60.67% 21.81% -39.05% -50.93% -
  Horiz. % -5.48% -6.54% 14.33% 36.42% 29.90% 49.07% 100.00%
Tax -21,225 -16,595 -24,018 -21,000 -70,611 -18,593 -74,005 -18.78%
  YoY % -27.90% 30.91% -14.37% 70.26% -279.77% 74.88% -
  Horiz. % 28.68% 22.42% 32.45% 28.38% 95.41% 25.12% 100.00%
NP -40,195 -39,252 25,581 105,099 32,914 151,267 272,185 -
  YoY % -2.40% -253.44% -75.66% 219.31% -78.24% -44.42% -
  Horiz. % -14.77% -14.42% 9.40% 38.61% 12.09% 55.58% 100.00%
NP to SH -39,427 -40,201 16,881 89,529 29,915 144,133 267,012 -
  YoY % 1.93% -338.14% -81.14% 199.28% -79.24% -46.02% -
  Horiz. % -14.77% -15.06% 6.32% 33.53% 11.20% 53.98% 100.00%
Tax Rate - % - % 48.42 % 16.65 % 68.21 % 10.95 % 21.38 % -
  YoY % 0.00% 0.00% 190.81% -75.59% 522.92% -48.78% -
  Horiz. % 0.00% 0.00% 226.47% 77.88% 319.04% 51.22% 100.00%
Total Cost 390,221 408,112 363,379 310,929 383,661 186,931 59,939 36.63%
  YoY % -4.38% 12.31% 16.87% -18.96% 105.24% 211.87% -
  Horiz. % 651.03% 680.88% 606.25% 518.74% 640.09% 311.87% 100.00%
Net Worth 2,327,470 2,214,995 2,240,943 2,119,170 2,060,899 2,182,064 1,835,804 4.03%
  YoY % 5.08% -1.16% 5.75% 2.83% -5.55% 18.86% -
  Horiz. % 126.78% 120.66% 122.07% 115.44% 112.26% 118.86% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % - % - % 66.03 % 24.86 % 55.92 % 11.59 % 12.51 % -
  YoY % 0.00% 0.00% 165.61% -55.54% 382.48% -7.35% -
  Horiz. % 0.00% 0.00% 527.82% 198.72% 447.00% 92.65% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,327,470 2,214,995 2,240,943 2,119,170 2,060,899 2,182,064 1,835,804 4.03%
  YoY % 5.08% -1.16% 5.75% 2.83% -5.55% 18.86% -
  Horiz. % 126.78% 120.66% 122.07% 115.44% 112.26% 118.86% 100.00%
NOSH 2,502,656 1,113,063 1,103,913 1,115,352 1,113,999 1,107,647 1,112,608 14.46%
  YoY % 124.84% 0.83% -1.03% 0.12% 0.57% -0.45% -
  Horiz. % 224.94% 100.04% 99.22% 100.25% 100.13% 99.55% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -11.48 % -10.64 % 6.58 % 25.26 % 7.90 % 44.73 % 81.95 % -
  YoY % -7.89% -261.70% -73.95% 219.75% -82.34% -45.42% -
  Horiz. % -14.01% -12.98% 8.03% 30.82% 9.64% 54.58% 100.00%
ROE -1.69 % -1.81 % 0.75 % 4.22 % 1.45 % 6.61 % 14.54 % -
  YoY % 6.63% -341.33% -82.23% 191.03% -78.06% -54.54% -
  Horiz. % -11.62% -12.45% 5.16% 29.02% 9.97% 45.46% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.99 33.14 35.23 37.30 37.39 30.53 29.85 -11.86%
  YoY % -57.79% -5.93% -5.55% -0.24% 22.47% 2.28% -
  Horiz. % 46.87% 111.02% 118.02% 124.96% 125.26% 102.28% 100.00%
EPS -1.58 -3.61 1.53 8.03 2.69 13.01 24.00 -
  YoY % 56.23% -335.95% -80.95% 198.51% -79.32% -45.79% -
  Horiz. % -6.58% -15.04% 6.38% 33.46% 11.21% 54.21% 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 0.9300 1.9900 2.0300 1.9000 1.8500 1.9700 1.6500 -9.11%
  YoY % -53.27% -1.97% 6.84% 2.70% -6.09% 19.39% -
  Horiz. % 56.36% 120.61% 123.03% 115.15% 112.12% 119.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.68 14.42 15.20 16.26 16.28 13.22 12.98 0.88%
  YoY % -5.13% -5.13% -6.52% -0.12% 23.15% 1.85% -
  Horiz. % 105.39% 111.09% 117.10% 125.27% 125.42% 101.85% 100.00%
EPS -1.54 -1.57 0.66 3.50 1.17 5.63 10.44 -
  YoY % 1.91% -337.88% -81.14% 199.15% -79.22% -46.07% -
  Horiz. % -14.75% -15.04% 6.32% 33.52% 11.21% 53.93% 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 0.9098 0.8658 0.8760 0.8284 0.8056 0.8529 0.7176 4.03%
  YoY % 5.08% -1.16% 5.75% 2.83% -5.55% 18.85% -
  Horiz. % 126.78% 120.65% 122.07% 115.44% 112.26% 118.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4300 0.9250 0.8000 0.8500 0.8500 0.8800 0.8800 -
P/RPS 3.07 2.79 2.27 2.28 2.27 2.88 2.95 0.67%
  YoY % 10.04% 22.91% -0.44% 0.44% -21.18% -2.37% -
  Horiz. % 104.07% 94.58% 76.95% 77.29% 76.95% 97.63% 100.00%
P/EPS -27.29 -25.61 52.32 10.59 31.65 6.76 3.67 -
  YoY % -6.56% -148.95% 394.05% -66.54% 368.20% 84.20% -
  Horiz. % -743.60% -697.82% 1,425.61% 288.56% 862.40% 184.20% 100.00%
EY -3.66 -3.90 1.91 9.44 3.16 14.79 27.27 -
  YoY % 6.15% -304.19% -79.77% 198.73% -78.63% -45.76% -
  Horiz. % -13.42% -14.30% 7.00% 34.62% 11.59% 54.24% 100.00%
DY 0.00 0.00 1.25 2.35 1.76 1.70 3.41 -
  YoY % 0.00% 0.00% -46.81% 33.52% 3.53% -50.15% -
  Horiz. % 0.00% 0.00% 36.66% 68.91% 51.61% 49.85% 100.00%
P/NAPS 0.46 0.46 0.39 0.45 0.46 0.45 0.53 -2.33%
  YoY % 0.00% 17.95% -13.33% -2.17% 2.22% -15.09% -
  Horiz. % 86.79% 86.79% 73.58% 84.91% 86.79% 84.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 25/05/17 25/05/16 01/06/15 20/05/14 16/05/13 23/05/12 -
Price 0.4950 1.4000 0.7900 0.8200 0.8350 0.8900 0.8200 -
P/RPS 3.54 4.22 2.24 2.20 2.23 2.91 2.75 4.30%
  YoY % -16.11% 88.39% 1.82% -1.35% -23.37% 5.82% -
  Horiz. % 128.73% 153.45% 81.45% 80.00% 81.09% 105.82% 100.00%
P/EPS -31.42 -38.76 51.66 10.22 31.09 6.84 3.42 -
  YoY % 18.94% -175.03% 405.48% -67.13% 354.53% 100.00% -
  Horiz. % -918.71% -1,133.33% 1,510.53% 298.83% 909.06% 200.00% 100.00%
EY -3.18 -2.58 1.94 9.79 3.22 14.62 29.27 -
  YoY % -23.26% -232.99% -80.18% 204.04% -77.98% -50.05% -
  Horiz. % -10.86% -8.81% 6.63% 33.45% 11.00% 49.95% 100.00%
DY 0.00 0.00 1.27 2.44 1.80 1.69 3.66 -
  YoY % 0.00% 0.00% -47.95% 35.56% 6.51% -53.83% -
  Horiz. % 0.00% 0.00% 34.70% 66.67% 49.18% 46.17% 100.00%
P/NAPS 0.53 0.70 0.39 0.43 0.45 0.45 0.50 0.98%
  YoY % -24.29% 79.49% -9.30% -4.44% 0.00% -10.00% -
  Horiz. % 106.00% 140.00% 78.00% 86.00% 90.00% 90.00% 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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers