[BJASSET] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -13.3%
YoY- 155.62%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 194,680 324,405 278,102 360,635 379,469 397,274 416,486 -11.89%
PBT -144,349 -8,912 4,074 -14,939 -46,873 76,323 133,933 -
Tax -13,097 -68,744 -16,193 136,986 -174,012 -25,114 -66,838 -23.76%
NP -157,446 -77,656 -12,119 122,047 -220,885 51,209 67,095 -
-
NP to SH -151,432 -76,429 -15,048 123,824 -222,611 38,381 58,314 -
-
Tax Rate - - 397.47% - - 32.90% 49.90% -
Total Cost 352,126 402,061 290,221 238,588 600,354 346,065 349,391 0.12%
-
Net Worth 1,995,451 2,174,530 2,277,417 2,245,103 2,041,822 2,279,133 2,103,247 -0.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 11,146 22,257 -
Div Payout % - - - - - 29.04% 38.17% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,995,451 2,174,530 2,277,417 2,245,103 2,041,822 2,279,133 2,103,247 -0.87%
NOSH 2,558,270 2,558,270 2,558,270 2,558,270 1,115,749 1,117,222 1,112,829 14.86%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -80.87% -23.94% -4.36% 33.84% -58.21% 12.89% 16.11% -
ROE -7.59% -3.51% -0.66% 5.52% -10.90% 1.68% 2.77% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.61 12.68 11.11 14.46 34.01 35.56 37.43 -23.29%
EPS -5.92 -2.99 -0.60 4.96 -19.95 3.44 5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.00 -
NAPS 0.78 0.85 0.91 0.90 1.83 2.04 1.89 -13.70%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.61 12.68 10.87 14.10 14.83 15.53 16.28 -11.89%
EPS -5.92 -2.99 -0.59 4.84 -8.70 1.50 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.87 -
NAPS 0.78 0.85 0.8902 0.8776 0.7981 0.8909 0.8221 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.40 0.30 0.30 0.465 0.905 0.83 0.845 -
P/RPS 5.26 2.37 2.70 3.22 2.66 2.33 2.26 15.10%
P/EPS -6.76 -10.04 -49.89 9.37 -4.54 24.16 16.13 -
EY -14.80 -9.96 -2.00 10.67 -22.05 4.14 6.20 -
DY 0.00 0.00 0.00 0.00 0.00 1.20 2.37 -
P/NAPS 0.51 0.35 0.33 0.52 0.49 0.41 0.45 2.10%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 20/02/20 27/02/19 27/02/18 21/02/17 22/02/16 11/02/15 -
Price 0.38 0.30 0.305 0.475 0.87 0.80 0.83 -
P/RPS 4.99 2.37 2.74 3.29 2.56 2.25 2.22 14.43%
P/EPS -6.42 -10.04 -50.73 9.57 -4.36 23.29 15.84 -
EY -15.58 -9.96 -1.97 10.45 -22.93 4.29 6.31 -
DY 0.00 0.00 0.00 0.00 0.00 1.25 2.41 -
P/NAPS 0.49 0.35 0.34 0.53 0.48 0.39 0.44 1.80%

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