[BJASSET] YoY 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 187,648 183,371 192,544 203,454 206,389 164,290 161,014 2.58%
PBT -16,987 6,165 24,844 58,260 46,082 43,154 58,756 -
Tax -3,287 -160,381 -5,508 -4,775 -9,287 -4,532 -2,894 2.14%
NP -20,274 -154,216 19,336 53,485 36,795 38,622 55,862 -
-
NP to SH -19,382 -154,321 13,624 47,643 33,247 35,458 53,616 -
-
Tax Rate - 2,601.48% 22.17% 8.20% 20.15% 10.50% 4.93% -
Total Cost 207,922 337,587 173,208 149,969 169,594 125,668 105,152 12.02%
-
Net Worth 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 1,824,278 3.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,245,103 2,037,571 2,278,111 2,103,861 2,079,327 1,922,957 1,824,278 3.51%
NOSH 2,558,270 1,113,427 1,116,721 1,113,154 1,111,939 1,111,536 1,112,365 14.87%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -10.80% -84.10% 10.04% 26.29% 17.83% 23.51% 34.69% -
ROE -0.86% -7.57% 0.60% 2.26% 1.60% 1.84% 2.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.52 16.47 17.24 18.28 18.56 14.78 14.47 -10.32%
EPS -0.78 -13.86 1.22 4.28 2.99 3.19 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.83 2.04 1.89 1.87 1.73 1.64 -9.50%
Adjusted Per Share Value based on latest NOSH - 1,112,829
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.33 7.17 7.53 7.95 8.07 6.42 6.29 2.58%
EPS -0.76 -6.03 0.53 1.86 1.30 1.39 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8776 0.7965 0.8905 0.8224 0.8128 0.7517 0.7131 3.51%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.465 0.905 0.83 0.845 0.95 0.89 0.83 -
P/RPS 6.18 5.50 4.81 4.62 5.12 6.02 5.73 1.26%
P/EPS -59.85 -6.53 68.03 19.74 31.77 27.90 17.22 -
EY -1.67 -15.31 1.47 5.07 3.15 3.58 5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.41 0.45 0.51 0.51 0.51 0.32%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 21/02/17 22/02/16 11/02/15 19/02/14 07/02/13 15/02/12 -
Price 0.475 0.87 0.80 0.83 0.85 0.84 0.87 -
P/RPS 6.31 5.28 4.64 4.54 4.58 5.68 6.01 0.81%
P/EPS -61.13 -6.28 65.57 19.39 28.43 26.33 18.05 -
EY -1.64 -15.93 1.53 5.16 3.52 3.80 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.39 0.44 0.45 0.49 0.53 0.00%

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
Post a Comment