[BJASSET] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 6.18%
YoY- 125.73%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 306,612 344,463 383,408 407,914 416,015 381,380 336,283 -1.52%
PBT -8,074 5,059 -46,694 117,774 110,533 67,875 192,436 -
Tax -16,692 136,729 -174,779 -25,424 -70,509 -20,366 -18,263 -1.48%
NP -24,766 141,788 -221,473 92,350 40,024 47,509 174,173 -
-
NP to SH -28,060 142,813 -225,063 76,877 34,057 40,407 167,850 -
-
Tax Rate - -2,702.69% - 21.59% 63.79% 30.01% 9.49% -
Total Cost 331,378 202,675 604,881 315,564 375,991 333,871 162,110 12.64%
-
Net Worth 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 2.80%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 11,146 22,257 16,728 16,703 -
Div Payout % - - - 14.50% 65.35% 41.40% 9.95% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 2.80%
NOSH 2,558,270 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 14.84%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -8.08% 41.16% -57.76% 22.64% 9.62% 12.46% 51.79% -
ROE -1.23% 6.38% -11.11% 3.59% 1.62% 1.82% 8.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.25 29.08 34.46 36.53 37.31 34.33 30.17 -13.94%
EPS -1.12 12.06 -20.23 6.88 3.05 3.64 15.06 -
DPS 0.00 0.00 0.00 1.00 2.00 1.50 1.50 -
NAPS 0.91 1.89 1.82 1.92 1.88 2.00 1.73 -10.14%
Adjusted Per Share Value based on latest NOSH - 1,116,634
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.99 13.46 14.99 15.94 16.26 14.91 13.14 -1.51%
EPS -1.10 5.58 -8.80 3.01 1.33 1.58 6.56 -
DPS 0.00 0.00 0.00 0.44 0.87 0.65 0.65 -
NAPS 0.8902 0.875 0.7916 0.838 0.8194 0.8685 0.7539 2.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.30 1.15 0.78 0.92 0.95 0.845 0.90 -
P/RPS 2.45 3.95 2.26 2.52 2.55 2.46 2.98 -3.20%
P/EPS -26.76 9.54 -3.86 13.36 31.10 23.23 5.98 -
EY -3.74 10.49 -25.93 7.48 3.22 4.30 16.73 -
DY 0.00 0.00 0.00 1.09 2.11 1.78 1.67 -
P/NAPS 0.33 0.61 0.43 0.48 0.51 0.42 0.52 -7.29%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 -
Price 0.29 0.47 0.915 0.80 0.95 0.885 0.90 -
P/RPS 2.37 1.62 2.66 2.19 2.55 2.58 2.98 -3.74%
P/EPS -25.86 3.90 -4.52 11.62 31.10 24.33 5.98 -
EY -3.87 25.66 -22.11 8.61 3.22 4.11 16.73 -
DY 0.00 0.00 0.00 1.25 2.11 1.69 1.67 -
P/NAPS 0.32 0.25 0.50 0.42 0.51 0.44 0.52 -7.76%

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