[BJASSET] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -36.86%
YoY- -43.78%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 270,533 288,765 309,539 312,932 258,008 251,180 273,054 -0.15%
PBT 30,348 24,811 84,951 80,607 49,827 79,628 99,394 -17.92%
Tax -4,810 -7,354 -7,717 -58,067 -7,149 -6,466 -5,288 -1.56%
NP 25,538 17,457 77,234 22,540 42,678 73,162 94,106 -19.52%
-
NP to SH 25,550 11,085 66,604 20,993 37,341 68,970 89,974 -18.91%
-
Tax Rate 15.85% 29.64% 9.08% 72.04% 14.35% 8.12% 5.32% -
Total Cost 244,995 271,308 232,305 290,392 215,330 178,018 178,948 5.37%
-
Net Worth 2,210,630 2,250,254 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 5.13%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,210,630 2,250,254 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 5.13%
NOSH 1,110,869 1,108,500 1,113,779 1,110,740 1,114,656 1,112,419 1,113,539 -0.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.44% 6.05% 24.95% 7.20% 16.54% 29.13% 34.46% -
ROE 1.16% 0.49% 3.15% 1.02% 1.70% 3.76% 5.50% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.35 26.05 27.79 28.17 23.15 22.58 24.52 -0.11%
EPS 2.30 1.00 5.98 1.89 3.35 6.20 8.08 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.03 1.90 1.85 1.97 1.65 1.47 5.17%
Adjusted Per Share Value based on latest NOSH - 1,113,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.57 11.29 12.10 12.23 10.09 9.82 10.67 -0.15%
EPS 1.00 0.43 2.60 0.82 1.46 2.70 3.52 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8641 0.8796 0.8272 0.8032 0.8583 0.7175 0.6398 5.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.925 0.80 0.85 0.85 0.88 0.88 0.83 -
P/RPS 3.80 3.07 3.06 3.02 3.80 3.90 3.38 1.96%
P/EPS 40.22 80.00 14.21 44.97 26.27 14.19 10.27 25.52%
EY 2.49 1.25 7.04 2.22 3.81 7.05 9.73 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.45 0.46 0.45 0.53 0.56 -3.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 01/06/15 20/05/14 16/05/13 23/05/12 19/05/11 -
Price 1.40 0.79 0.82 0.835 0.89 0.82 1.12 -
P/RPS 5.75 3.03 2.95 2.96 3.85 3.63 4.57 3.89%
P/EPS 60.87 79.00 13.71 44.18 26.57 13.23 13.86 27.94%
EY 1.64 1.27 7.29 2.26 3.76 7.56 7.21 -21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.43 0.45 0.45 0.50 0.76 -1.36%

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