[BJLAND] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -17.78%
YoY- 216.71%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 5,721,600 5,639,460 5,643,304 5,021,299 4,606,561 4,135,300 4,111,144 24.57%
PBT 448,189 509,590 529,504 535,248 544,742 666,246 863,412 -35.33%
Tax -194,002 -200,582 -184,096 -226,235 -212,926 -206,808 -212,408 -5.84%
NP 254,186 309,008 345,408 309,013 331,816 459,438 651,004 -46.48%
-
NP to SH 26,665 93,270 150,652 104,620 127,248 230,312 410,076 -83.74%
-
Tax Rate 43.29% 39.36% 34.77% 42.27% 39.09% 31.04% 24.60% -
Total Cost 5,467,413 5,330,452 5,297,896 4,712,286 4,274,745 3,675,862 3,460,140 35.54%
-
Net Worth 5,399,729 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 0.30%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - 49,873 - - - -
Div Payout % - - - 47.67% - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 5,399,729 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 0.30%
NOSH 4,999,749 4,961,170 4,955,657 4,987,339 4,970,625 4,985,108 4,976,650 0.30%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 4.44% 5.48% 6.12% 6.15% 7.20% 11.11% 15.84% -
ROE 0.49% 1.76% 2.81% 1.94% 2.39% 4.36% 7.63% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 114.44 113.67 113.88 100.68 92.68 82.95 82.61 24.19%
EPS 0.53 1.88 3.04 2.10 2.56 4.62 8.24 -83.86%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.08 1.08 1.07 1.06 1.08 0.00%
Adjusted Per Share Value based on latest NOSH - 4,839,166
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 123.80 122.02 122.11 108.65 99.67 89.48 88.95 24.58%
EPS 0.58 2.02 3.26 2.26 2.75 4.98 8.87 -83.68%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 1.1684 1.1486 1.158 1.1655 1.1508 1.1434 1.163 0.30%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.80 0.84 0.845 0.83 0.815 0.845 0.91 -
P/RPS 0.70 0.74 0.74 0.82 0.88 1.02 1.10 -25.95%
P/EPS 150.00 44.68 27.80 39.57 31.84 18.29 11.04 466.69%
EY 0.67 2.24 3.60 2.53 3.14 5.47 9.05 -82.28%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.78 0.77 0.76 0.80 0.84 -8.08%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 -
Price 0.79 0.80 0.85 0.84 0.835 0.82 0.90 -
P/RPS 0.69 0.70 0.75 0.83 0.90 0.99 1.09 -26.21%
P/EPS 148.12 42.55 27.96 40.04 32.62 17.75 10.92 466.06%
EY 0.68 2.35 3.58 2.50 3.07 5.63 9.16 -82.25%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.79 0.78 0.78 0.77 0.83 -8.18%

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