[BJASSET] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
01-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 39.8%
YoY- 217.27%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 192,544 95,512 411,945 309,539 203,454 97,332 419,426 -40.40%
PBT 24,844 17,878 108,107 84,951 58,260 9,843 121,699 -65.22%
Tax -5,508 -2,565 -24,130 -7,717 -4,775 -1,522 -71,100 -81.74%
NP 19,336 15,313 83,977 77,234 53,485 8,321 50,599 -47.24%
-
NP to SH 13,624 11,613 72,711 66,604 47,643 7,136 45,341 -55.03%
-
Tax Rate 22.17% 14.35% 22.32% 9.08% 8.20% 15.46% 58.42% -
Total Cost 173,208 80,199 327,968 232,305 149,969 89,011 368,827 -39.49%
-
Net Worth 2,278,111 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 6.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 11,138 - - - 22,236 -
Div Payout % - - 15.32% - - - 49.04% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,278,111 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 6.26%
NOSH 1,116,721 1,116,634 1,113,846 1,113,779 1,113,154 1,115,000 1,111,848 0.29%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.04% 16.03% 20.39% 24.95% 26.29% 8.55% 12.06% -
ROE 0.60% 0.54% 3.44% 3.15% 2.26% 0.34% 2.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.24 8.55 36.98 27.79 18.28 8.73 37.72 -40.58%
EPS 1.22 1.04 6.53 5.98 4.28 0.64 4.07 -55.11%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.04 1.92 1.90 1.90 1.89 1.88 1.87 5.95%
Adjusted Per Share Value based on latest NOSH - 1,115,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.53 3.73 16.10 12.10 7.95 3.80 16.39 -40.37%
EPS 0.53 0.45 2.84 2.60 1.86 0.28 1.77 -55.14%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.87 -
NAPS 0.8905 0.838 0.8272 0.8272 0.8224 0.8194 0.8127 6.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.83 0.92 0.805 0.85 0.845 0.95 0.83 -
P/RPS 4.81 10.76 2.18 3.06 4.62 10.88 2.20 68.21%
P/EPS 68.03 88.46 12.33 14.21 19.74 148.44 20.35 123.08%
EY 1.47 1.13 8.11 7.04 5.07 0.67 4.91 -55.14%
DY 0.00 0.00 1.24 0.00 0.00 0.00 2.41 -
P/NAPS 0.41 0.48 0.42 0.45 0.45 0.51 0.44 -4.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 13/08/14 -
Price 0.80 0.80 0.83 0.82 0.83 0.95 0.82 -
P/RPS 4.64 9.35 2.24 2.95 4.54 10.88 2.17 65.74%
P/EPS 65.57 76.92 12.71 13.71 19.39 148.44 20.11 119.41%
EY 1.53 1.30 7.86 7.29 5.16 0.67 4.97 -54.30%
DY 0.00 0.00 1.20 0.00 0.00 0.00 2.44 -
P/NAPS 0.39 0.42 0.44 0.43 0.44 0.51 0.44 -7.70%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment