[BJASSET] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock

[BJASSET] BERJAYA ASSETS BERHAD

Announcement Date

13-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 115.98%

YoY- -1.04%

Quarter Report

BJASSET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	356,358	387,092	411,945	419,426	361,651	331,370	353,998	0.11%
YoY %	-7.94%	-6.03%	-1.78%	15.98%	9.14%	-6.39%	-	-
Horiz. %	100.67%	109.35%	116.37%	118.48%	102.16%	93.61%	100.00%	-
PBT	8,213	-27,599	108,107	121,699	70,841	201,309	365,956	-46.85%
YoY %	129.76%	-125.53%	-11.17%	71.79%	-64.81%	-44.99%	-	-
Horiz. %	2.24%	-7.54%	29.54%	33.26%	19.36%	55.01%	100.00%	-
Tax	-20,108	-19,135	-24,130	-71,100	-17,954	-18,085	-72,827	-19.28%
YoY %	-5.08%	20.70%	66.06%	-296.01%	0.72%	75.17%	-	-
Horiz. %	27.61%	26.27%	33.13%	97.63%	24.65%	24.83%	100.00%	-
NP	-11,895	-46,734	83,977	50,599	52,887	183,224	293,129	-
YoY %	74.55%	-155.65%	65.97%	-4.33%	-71.14%	-37.49%	-	-
Horiz. %	-4.06%	-15.94%	28.65%	17.26%	18.04%	62.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,115	-54,122	72,711	45,341	45,819	177,290	288,016	-
YoY %	79.46%	-174.43%	60.36%	-1.04%	-74.16%	-38.44%	-	-
Horiz. %	-3.86%	-18.79%	25.25%	15.74%	15.91%	61.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	244.83%	-	22.32%	58.42%	25.34%	8.98%	19.90%	-
YoY %	0.00%	-	-61.79%	130.54%	182.18%	-54.87%	-	-
Horiz. %	1,230.30%	-	112.16%	293.57%	127.34%	45.13%	100.00%	-
Total Cost	368,253	433,826	327,968	368,827	308,764	148,146	60,869	34.94%
YoY %	-15.12%	32.28%	-11.08%	19.45%	108.42%	143.38%	-	-
Horiz. %	604.99%	712.72%	538.81%	605.94%	507.26%	243.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,121,954	2,193,320	2,116,307	2,079,155	2,213,061	2,181,647	1,836,268	2.43%
YoY %	-3.25%	3.64%	1.79%	-6.05%	1.44%	18.81%	-	-
Horiz. %	115.56%	119.44%	115.25%	113.23%	120.52%	118.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	11,138	22,236	22,241	16,696	33,386	-
YoY %	-	-	-49.91%	-0.02%	33.21%	-49.99%	-	-
Horiz. %	-	-	33.36%	66.60%	66.62%	50.01%	100.00%	-
Div Payout %	-	-	15.32%	49.04%	48.54%	9.42%	11.59%	-
YoY %	-	-	-68.76%	1.03%	415.29%	-18.72%	-	-
Horiz. %	-	-	132.18%	423.12%	418.81%	81.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	2,121,954	2,193,320	2,116,307	2,079,155	2,213,061	2,181,647	1,836,268	2.43%
YoY %	-3.25%	3.64%	1.79%	-6.05%	1.44%	18.81%	-	-
Horiz. %	115.56%	119.44%	115.25%	113.23%	120.52%	118.81%	100.00%	-
NOSH	1,122,727	1,113,360	1,113,846	1,111,848	1,112,091	1,113,085	1,112,890	0.14%
YoY %	0.84%	-0.04%	0.18%	-0.02%	-0.09%	0.02%	-	-
Horiz. %	100.88%	100.04%	100.09%	99.91%	99.93%	100.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-3.34%	-12.07%	20.39%	12.06%	14.62%	55.29%	82.81%	-
YoY %	72.33%	-159.20%	69.07%	-17.51%	-73.56%	-33.23%	-	-
Horiz. %	-4.03%	-14.58%	24.62%	14.56%	17.65%	66.77%	100.00%	-
ROE	-0.52%	-2.47%	3.44%	2.18%	2.07%	8.13%	15.68%	-
YoY %	78.95%	-171.80%	57.80%	5.31%	-74.54%	-48.15%	-	-
Horiz. %	-3.32%	-15.75%	21.94%	13.90%	13.20%	51.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	31.74	34.77	36.98	37.72	32.52	29.77	31.81	-0.03%
YoY %	-8.71%	-5.98%	-1.96%	15.99%	9.24%	-6.41%	-	-
Horiz. %	99.78%	109.31%	116.25%	118.58%	102.23%	93.59%	100.00%	-
EPS	-0.99	-4.86	6.53	4.07	4.12	15.93	25.88	-
YoY %	79.63%	-174.43%	60.44%	-1.21%	-74.14%	-38.45%	-	-
Horiz. %	-3.83%	-18.78%	25.23%	15.73%	15.92%	61.55%	100.00%	-
DPS	0.00	0.00	1.00	2.00	2.00	1.50	3.00	-
YoY %	0.00%	0.00%	-50.00%	0.00%	33.33%	-50.00%	-	-
Horiz. %	0.00%	0.00%	33.33%	66.67%	66.67%	50.00%	100.00%	-
NAPS	1.89	1.97	1.90	1.87	1.99	1.96	1.65	2.28%
YoY %	-4.06%	3.68%	1.60%	-6.03%	1.53%	18.79%	-	-
Horiz. %	114.55%	119.39%	115.15%	113.33%	120.61%	118.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,112,864
RPS	13.93	15.13	16.10	16.39	14.14	12.95	13.84	0.10%
YoY %	-7.93%	-6.02%	-1.77%	15.91%	9.19%	-6.43%	-	-
Horiz. %	100.65%	109.32%	116.33%	118.42%	102.17%	93.57%	100.00%	-
EPS	-0.43	-2.12	2.84	1.77	1.79	6.93	11.26	-
YoY %	79.72%	-174.65%	60.45%	-1.12%	-74.17%	-38.45%	-	-
Horiz. %	-3.82%	-18.83%	25.22%	15.72%	15.90%	61.55%	100.00%	-
DPS	0.00	0.00	0.44	0.87	0.87	0.65	1.31	-
YoY %	0.00%	0.00%	-49.43%	0.00%	33.85%	-50.38%	-	-
Horiz. %	0.00%	0.00%	33.59%	66.41%	66.41%	49.62%	100.00%	-
NAPS	0.8294	0.8573	0.8272	0.8127	0.8651	0.8528	0.7178	2.43%
YoY %	-3.25%	3.64%	1.78%	-6.06%	1.44%	18.81%	-	-
Horiz. %	115.55%	119.43%	115.24%	113.22%	120.52%	118.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.25	0.78	0.805	0.83	0.905	0.84	1.05	-
P/RPS	3.94	2.24	2.18	2.20	2.78	2.82	3.30	2.99%
YoY %	75.89%	2.75%	-0.91%	-20.86%	-1.42%	-14.55%	-	-
Horiz. %	119.39%	67.88%	66.06%	66.67%	84.24%	85.45%	100.00%	-
P/EPS	-126.26	-16.05	12.33	20.35	21.97	5.27	4.06	-
YoY %	-686.67%	-230.17%	-39.41%	-7.37%	316.89%	29.80%	-	-
Horiz. %	-3,109.85%	-395.32%	303.69%	501.23%	541.13%	129.80%	100.00%	-
EY	-0.79	-6.23	8.11	4.91	4.55	18.96	24.65	-
YoY %	87.32%	-176.82%	65.17%	7.91%	-76.00%	-23.08%	-	-
Horiz. %	-3.20%	-25.27%	32.90%	19.92%	18.46%	76.92%	100.00%	-
DY	0.00	0.00	1.24	2.41	2.21	1.79	2.86	-
YoY %	0.00%	0.00%	-48.55%	9.05%	23.46%	-37.41%	-	-
Horiz. %	0.00%	0.00%	43.36%	84.27%	77.27%	62.59%	100.00%	-
P/NAPS	0.66	0.40	0.42	0.44	0.45	0.43	0.64	0.51%
YoY %	65.00%	-4.76%	-4.55%	-2.22%	4.65%	-32.81%	-	-
Horiz. %	103.12%	62.50%	65.62%	68.75%	70.31%	67.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	24/08/16	18/08/15	13/08/14	16/08/13	28/08/12	09/08/11	-
Price	1.19	0.79	0.83	0.82	0.87	0.94	0.81	-
P/RPS	3.75	2.27	2.24	2.17	2.68	3.16	2.55	6.63%
YoY %	65.20%	1.34%	3.23%	-19.03%	-15.19%	23.92%	-	-
Horiz. %	147.06%	89.02%	87.84%	85.10%	105.10%	123.92%	100.00%	-
P/EPS	-120.20	-16.25	12.71	20.11	21.12	5.90	3.13	-
YoY %	-639.69%	-227.85%	-36.80%	-4.78%	257.97%	88.50%	-	-
Horiz. %	-3,840.26%	-519.17%	406.07%	642.49%	674.76%	188.50%	100.00%	-
EY	-0.83	-6.15	7.86	4.97	4.74	16.94	31.95	-
YoY %	86.50%	-178.24%	58.15%	4.85%	-72.02%	-46.98%	-	-
Horiz. %	-2.60%	-19.25%	24.60%	15.56%	14.84%	53.02%	100.00%	-
DY	0.00	0.00	1.20	2.44	2.30	1.60	3.70	-
YoY %	0.00%	0.00%	-50.82%	6.09%	43.75%	-56.76%	-	-
Horiz. %	0.00%	0.00%	32.43%	65.95%	62.16%	43.24%	100.00%	-
P/NAPS	0.63	0.40	0.44	0.44	0.44	0.48	0.49	4.27%
YoY %	57.50%	-9.09%	0.00%	0.00%	-8.33%	-2.04%	-	-
Horiz. %	128.57%	81.63%	89.80%	89.80%	89.80%	97.96%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos