[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 110.35%
YoY- -73.68%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 6,283,997 6,112,176 6,215,474 5,996,528 5,910,163 5,721,600 5,639,460 7.48%
PBT 8,961 592,709 824,418 408,484 25,276 448,189 509,590 -93.25%
Tax -173,985 -169,210 -206,442 -173,240 -187,104 -194,002 -200,582 -9.05%
NP -165,024 423,498 617,976 235,244 -161,828 254,186 309,008 -
-
NP to SH -270,637 262,925 436,422 39,648 -382,960 26,665 93,270 -
-
Tax Rate 1,941.58% 28.55% 25.04% 42.41% 740.24% 43.29% 39.36% -
Total Cost 6,449,021 5,688,677 5,597,498 5,761,284 6,071,991 5,467,413 5,330,452 13.55%
-
Net Worth 4,339,839 5,291,787 5,442,791 4,955,999 4,887,955 5,399,729 5,308,452 -12.57%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 4,339,839 5,291,787 5,442,791 4,955,999 4,887,955 5,399,729 5,308,452 -12.57%
NOSH 4,988,320 4,992,252 4,993,386 4,955,999 4,987,709 4,999,749 4,961,170 0.36%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -2.63% 6.93% 9.94% 3.92% -2.74% 4.44% 5.48% -
ROE -6.24% 4.97% 8.02% 0.80% -7.83% 0.49% 1.76% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 125.97 122.43 124.47 121.00 118.49 114.44 113.67 7.09%
EPS -5.42 5.27 8.74 0.80 -7.68 0.53 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.06 1.09 1.00 0.98 1.08 1.07 -12.89%
Adjusted Per Share Value based on latest NOSH - 4,955,999
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 135.97 132.25 134.49 129.75 127.88 123.80 122.02 7.49%
EPS -5.86 5.69 9.44 0.86 -8.29 0.58 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 1.145 1.1777 1.0723 1.0576 1.1684 1.1486 -12.57%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.70 0.71 0.695 0.70 0.74 0.80 0.84 -
P/RPS 0.56 0.58 0.56 0.58 0.62 0.70 0.74 -16.97%
P/EPS -12.90 13.48 7.95 87.50 -9.64 150.00 44.68 -
EY -7.75 7.42 12.58 1.14 -10.38 0.67 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.64 0.70 0.76 0.74 0.79 0.84%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 23/03/16 21/12/15 21/09/15 26/06/15 24/03/15 22/12/14 -
Price 0.70 0.70 0.72 0.685 0.715 0.79 0.80 -
P/RPS 0.56 0.57 0.58 0.57 0.60 0.69 0.70 -13.83%
P/EPS -12.90 13.29 8.24 85.62 -9.31 148.12 42.55 -
EY -7.75 7.52 12.14 1.17 -10.74 0.68 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.66 0.69 0.73 0.73 0.75 4.40%

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