[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 1141.41%
YoY- 1383.63%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 5,021,299 4,606,561 4,135,300 4,111,144 4,246,613 4,150,436 4,161,266 13.38%
PBT 535,248 544,742 666,246 863,412 461,390 464,318 530,858 0.55%
Tax -226,235 -212,926 -206,808 -212,408 -188,393 -195,540 -187,284 13.46%
NP 309,013 331,816 459,438 651,004 272,997 268,778 343,574 -6.84%
-
NP to SH 104,620 127,248 230,312 410,076 33,033 21,888 67,416 34.14%
-
Tax Rate 42.27% 39.09% 31.04% 24.60% 40.83% 42.11% 35.28% -
Total Cost 4,712,286 4,274,745 3,675,862 3,460,140 3,973,616 3,881,657 3,817,692 15.11%
-
Net Worth 5,386,327 5,318,569 5,284,214 5,374,782 5,169,745 5,123,781 5,105,770 3.64%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 49,873 - - - 37,281 - - -
Div Payout % 47.67% - - - 112.86% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 5,386,327 5,318,569 5,284,214 5,374,782 5,169,745 5,123,781 5,105,770 3.64%
NOSH 4,987,339 4,970,625 4,985,108 4,976,650 4,970,908 4,974,545 4,957,058 0.40%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.15% 7.20% 11.11% 15.84% 6.43% 6.48% 8.26% -
ROE 1.94% 2.39% 4.36% 7.63% 0.64% 0.43% 1.32% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 100.68 92.68 82.95 82.61 85.43 83.43 83.95 12.91%
EPS 2.10 2.56 4.62 8.24 0.66 0.44 1.36 33.70%
DPS 1.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.08 1.07 1.06 1.08 1.04 1.03 1.03 3.21%
Adjusted Per Share Value based on latest NOSH - 4,976,650
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 100.43 92.13 82.71 82.22 84.93 83.01 83.23 13.38%
EPS 2.09 2.54 4.61 8.20 0.66 0.44 1.35 33.93%
DPS 1.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.0773 1.0637 1.0568 1.075 1.0339 1.0248 1.0212 3.63%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.83 0.815 0.845 0.91 0.82 0.83 0.81 -
P/RPS 0.82 0.88 1.02 1.10 0.96 0.99 0.96 -10.00%
P/EPS 39.57 31.84 18.29 11.04 123.40 188.64 59.56 -23.91%
EY 2.53 3.14 5.47 9.05 0.81 0.53 1.68 31.48%
DY 1.20 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 0.77 0.76 0.80 0.84 0.79 0.81 0.79 -1.69%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 25/03/14 19/12/13 24/09/13 25/06/13 26/03/13 20/12/12 -
Price 0.84 0.835 0.82 0.90 0.88 0.81 0.83 -
P/RPS 0.83 0.90 0.99 1.09 1.03 0.97 0.99 -11.11%
P/EPS 40.04 32.62 17.75 10.92 132.43 184.09 61.03 -24.55%
EY 2.50 3.07 5.63 9.16 0.76 0.54 1.64 32.55%
DY 1.19 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 0.78 0.78 0.77 0.83 0.85 0.79 0.81 -2.49%

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