[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 44.0%
YoY- -63.26%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 5,910,163 5,721,600 5,639,460 5,643,304 5,021,299 4,606,561 4,135,300 26.96%
PBT 25,276 448,189 509,590 529,504 535,248 544,742 666,246 -88.77%
Tax -187,104 -194,002 -200,582 -184,096 -226,235 -212,926 -206,808 -6.47%
NP -161,828 254,186 309,008 345,408 309,013 331,816 459,438 -
-
NP to SH -382,960 26,665 93,270 150,652 104,620 127,248 230,312 -
-
Tax Rate 740.24% 43.29% 39.36% 34.77% 42.27% 39.09% 31.04% -
Total Cost 6,071,991 5,467,413 5,330,452 5,297,896 4,712,286 4,274,745 3,675,862 39.86%
-
Net Worth 4,887,955 5,399,729 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 -5.07%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - 49,873 - - -
Div Payout % - - - - 47.67% - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 4,887,955 5,399,729 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 -5.07%
NOSH 4,987,709 4,999,749 4,961,170 4,955,657 4,987,339 4,970,625 4,985,108 0.03%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -2.74% 4.44% 5.48% 6.12% 6.15% 7.20% 11.11% -
ROE -7.83% 0.49% 1.76% 2.81% 1.94% 2.39% 4.36% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 118.49 114.44 113.67 113.88 100.68 92.68 82.95 26.91%
EPS -7.68 0.53 1.88 3.04 2.10 2.56 4.62 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.98 1.08 1.07 1.08 1.08 1.07 1.06 -5.11%
Adjusted Per Share Value based on latest NOSH - 4,955,657
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 127.88 123.80 122.02 122.11 108.65 99.67 89.48 26.96%
EPS -8.29 0.58 2.02 3.26 2.26 2.75 4.98 -
DPS 0.00 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 1.0576 1.1684 1.1486 1.158 1.1655 1.1508 1.1434 -5.08%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.74 0.80 0.84 0.845 0.83 0.815 0.845 -
P/RPS 0.62 0.70 0.74 0.74 0.82 0.88 1.02 -28.30%
P/EPS -9.64 150.00 44.68 27.80 39.57 31.84 18.29 -
EY -10.38 0.67 2.24 3.60 2.53 3.14 5.47 -
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.76 0.74 0.79 0.78 0.77 0.76 0.80 -3.37%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 24/03/15 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 -
Price 0.715 0.79 0.80 0.85 0.84 0.835 0.82 -
P/RPS 0.60 0.69 0.70 0.75 0.83 0.90 0.99 -28.44%
P/EPS -9.31 148.12 42.55 27.96 40.04 32.62 17.75 -
EY -10.74 0.68 2.35 3.58 2.50 3.07 5.63 -
DY 0.00 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 0.73 0.73 0.75 0.79 0.78 0.78 0.77 -3.50%

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