[BJLAND] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 33.9%
YoY- -33.62%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 6,831,976 6,054,296 5,738,745 4,782,912 3,852,156 5,404,480 5,558,576 14.72%
PBT 385,456 -98,838 62,108 -83,196 -305,384 -43,884 40,368 349.46%
Tax -168,560 -134,646 -103,084 -64,286 -25,080 -102,793 -86,630 55.79%
NP 216,896 -233,484 -40,976 -147,482 -330,464 -146,677 -46,262 -
-
NP to SH 33,808 -239,108 -140,897 -196,458 -297,212 -250,637 -165,724 -
-
Tax Rate 43.73% - 165.98% - - - 214.60% -
Total Cost 6,615,080 6,287,780 5,779,721 4,930,394 4,182,620 5,551,157 5,604,838 11.67%
-
Net Worth 3,690,375 3,641,170 3,739,579 3,788,784 3,788,784 3,837,989 3,936,400 -4.20%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,690,375 3,641,170 3,739,579 3,788,784 3,788,784 3,837,989 3,936,400 -4.20%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.17% -3.86% -0.71% -3.08% -8.58% -2.71% -0.83% -
ROE 0.92% -6.57% -3.77% -5.19% -7.84% -6.53% -4.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 138.85 123.04 116.63 97.20 78.29 109.84 112.97 14.72%
EPS 0.68 -4.86 -2.87 -4.00 -6.04 -5.09 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.76 0.77 0.77 0.78 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 136.64 121.09 114.77 95.66 77.04 108.09 111.17 14.72%
EPS 0.68 -4.78 -2.82 -3.93 -5.94 -5.01 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7381 0.7282 0.7479 0.7578 0.7578 0.7676 0.7873 -4.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.26 0.21 0.20 0.225 0.245 0.24 0.405 -
P/RPS 0.19 0.17 0.17 0.23 0.31 0.22 0.36 -34.66%
P/EPS 37.84 -4.32 -6.98 -5.64 -4.06 -4.71 -12.02 -
EY 2.64 -23.14 -14.32 -17.75 -24.65 -21.22 -8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.26 0.29 0.32 0.31 0.51 -22.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 24/05/22 25/02/22 24/11/21 22/09/21 24/05/21 -
Price 0.225 0.23 0.22 0.23 0.23 0.255 0.27 -
P/RPS 0.16 0.19 0.19 0.24 0.29 0.23 0.24 -23.66%
P/EPS 32.75 -4.73 -7.68 -5.76 -3.81 -5.01 -8.02 -
EY 3.05 -21.13 -13.02 -17.36 -26.26 -19.98 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.29 0.30 0.30 0.33 0.34 -7.99%

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