[BJLAND] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 50.92%
YoY- -54.69%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 4,606,561 4,135,300 4,111,144 4,246,613 4,150,436 4,161,266 4,108,764 7.89%
PBT 544,742 666,246 863,412 461,390 464,318 530,858 494,420 6.65%
Tax -212,926 -206,808 -212,408 -188,393 -195,540 -187,284 -200,364 4.12%
NP 331,816 459,438 651,004 272,997 268,778 343,574 294,056 8.36%
-
NP to SH 127,248 230,312 410,076 33,033 21,888 67,416 27,640 175.97%
-
Tax Rate 39.09% 31.04% 24.60% 40.83% 42.11% 35.28% 40.53% -
Total Cost 4,274,745 3,675,862 3,460,140 3,973,616 3,881,657 3,817,692 3,814,708 7.86%
-
Net Worth 5,318,569 5,284,214 5,374,782 5,169,745 5,123,781 5,105,770 5,133,142 2.38%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 37,281 - - - -
Div Payout % - - - 112.86% - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,318,569 5,284,214 5,374,782 5,169,745 5,123,781 5,105,770 5,133,142 2.38%
NOSH 4,970,625 4,985,108 4,976,650 4,970,908 4,974,545 4,957,058 4,935,714 0.46%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.20% 11.11% 15.84% 6.43% 6.48% 8.26% 7.16% -
ROE 2.39% 4.36% 7.63% 0.64% 0.43% 1.32% 0.54% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 92.68 82.95 82.61 85.43 83.43 83.95 83.25 7.39%
EPS 2.56 4.62 8.24 0.66 0.44 1.36 0.56 174.68%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.08 1.04 1.03 1.03 1.04 1.90%
Adjusted Per Share Value based on latest NOSH - 4,967,272
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 99.67 89.48 88.95 91.88 89.80 90.04 88.90 7.89%
EPS 2.75 4.98 8.87 0.71 0.47 1.46 0.60 175.15%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 1.1508 1.1434 1.163 1.1186 1.1086 1.1047 1.1107 2.38%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.815 0.845 0.91 0.82 0.83 0.81 0.84 -
P/RPS 0.88 1.02 1.10 0.96 0.99 0.96 1.01 -8.75%
P/EPS 31.84 18.29 11.04 123.40 188.64 59.56 150.00 -64.31%
EY 3.14 5.47 9.05 0.81 0.53 1.68 0.67 179.26%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.84 0.79 0.81 0.79 0.81 -4.14%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 19/12/13 24/09/13 25/06/13 26/03/13 20/12/12 20/09/12 -
Price 0.835 0.82 0.90 0.88 0.81 0.83 0.79 -
P/RPS 0.90 0.99 1.09 1.03 0.97 0.99 0.95 -3.53%
P/EPS 32.62 17.75 10.92 132.43 184.09 61.03 141.07 -62.22%
EY 3.07 5.63 9.16 0.76 0.54 1.64 0.71 164.70%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.83 0.85 0.79 0.81 0.76 1.74%

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