[BJASSET] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 567.64%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 95,512 411,945 309,539 203,454 97,332 419,426 312,932 -54.63%
PBT 17,878 108,107 84,951 58,260 9,843 121,699 80,607 -63.32%
Tax -2,565 -24,130 -7,717 -4,775 -1,522 -71,100 -58,067 -87.48%
NP 15,313 83,977 77,234 53,485 8,321 50,599 22,540 -22.70%
-
NP to SH 11,613 72,711 66,604 47,643 7,136 45,341 20,993 -32.58%
-
Tax Rate 14.35% 22.32% 9.08% 8.20% 15.46% 58.42% 72.04% -
Total Cost 80,199 327,968 232,305 149,969 89,011 368,827 290,392 -57.55%
-
Net Worth 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 2,054,870 2.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 11,138 - - - 22,236 - -
Div Payout % - 15.32% - - - 49.04% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,143,938 2,116,307 2,116,180 2,103,861 2,096,200 2,079,155 2,054,870 2.86%
NOSH 1,116,634 1,113,846 1,113,779 1,113,154 1,115,000 1,111,848 1,110,740 0.35%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.03% 20.39% 24.95% 26.29% 8.55% 12.06% 7.20% -
ROE 0.54% 3.44% 3.15% 2.26% 0.34% 2.18% 1.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.55 36.98 27.79 18.28 8.73 37.72 28.17 -54.80%
EPS 1.04 6.53 5.98 4.28 0.64 4.07 1.89 -32.82%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.92 1.90 1.90 1.89 1.88 1.87 1.85 2.50%
Adjusted Per Share Value based on latest NOSH - 1,112,829
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.73 16.10 12.10 7.95 3.80 16.39 12.23 -54.65%
EPS 0.45 2.84 2.60 1.86 0.28 1.77 0.82 -32.94%
DPS 0.00 0.44 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.838 0.8272 0.8272 0.8224 0.8194 0.8127 0.8032 2.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.92 0.805 0.85 0.845 0.95 0.83 0.85 -
P/RPS 10.76 2.18 3.06 4.62 10.88 2.20 3.02 133.09%
P/EPS 88.46 12.33 14.21 19.74 148.44 20.35 44.97 56.92%
EY 1.13 8.11 7.04 5.07 0.67 4.91 2.22 -36.22%
DY 0.00 1.24 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.48 0.42 0.45 0.45 0.51 0.44 0.46 2.87%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 18/08/15 01/06/15 11/02/15 07/11/14 13/08/14 20/05/14 -
Price 0.80 0.83 0.82 0.83 0.95 0.82 0.835 -
P/RPS 9.35 2.24 2.95 4.54 10.88 2.17 2.96 115.13%
P/EPS 76.92 12.71 13.71 19.39 148.44 20.11 44.18 44.67%
EY 1.30 7.86 7.29 5.16 0.67 4.97 2.26 -30.81%
DY 0.00 1.20 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.42 0.44 0.43 0.44 0.51 0.44 0.45 -4.49%

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