[BJLAND] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -30.43%
YoY- 191.69%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 7,391,768 8,034,936 7,279,780 7,114,361 6,799,744 6,831,976 6,054,296 14.19%
PBT 187,690 462,328 401,721 415,606 504,558 385,456 -98,838 -
Tax -170,708 -165,148 -165,706 -158,042 -154,152 -168,560 -134,646 17.08%
NP 16,982 297,180 236,015 257,564 350,406 216,896 -233,484 -
-
NP to SH -79,238 147,460 148,795 129,182 185,676 33,808 -239,108 -52.01%
-
Tax Rate 90.95% 35.72% 41.25% 38.03% 30.55% 43.73% - -
Total Cost 7,374,786 7,737,756 7,043,765 6,856,797 6,449,338 6,615,080 6,287,780 11.18%
-
Net Worth 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 3,690,375 3,641,170 4.37%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 3,690,375 3,641,170 4.37%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.23% 3.70% 3.24% 3.62% 5.15% 3.17% -3.86% -
ROE -2.04% 3.75% 3.78% 3.41% 4.90% 0.92% -6.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 150.37 163.30 147.95 144.59 138.19 138.85 123.04 14.26%
EPS -1.62 3.00 3.02 2.63 3.78 0.68 -4.86 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.77 0.77 0.75 0.74 4.44%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 147.84 160.70 145.60 142.29 135.99 136.64 121.09 14.19%
EPS -1.58 2.95 2.98 2.58 3.71 0.68 -4.78 -52.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7767 0.7873 0.7873 0.7578 0.7578 0.7381 0.7282 4.38%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.28 0.29 0.27 0.27 0.265 0.26 0.21 -
P/RPS 0.19 0.18 0.18 0.19 0.19 0.19 0.17 7.67%
P/EPS -17.37 9.68 8.93 10.28 7.02 37.84 -4.32 152.21%
EY -5.76 10.33 11.20 9.72 14.24 2.64 -23.14 -60.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.35 0.34 0.35 0.28 15.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 28/11/23 29/08/23 25/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.395 0.27 0.275 0.26 0.28 0.225 0.23 -
P/RPS 0.26 0.17 0.19 0.18 0.20 0.16 0.19 23.18%
P/EPS -24.50 9.01 9.09 9.90 7.42 32.75 -4.73 198.47%
EY -4.08 11.10 11.00 10.10 13.48 3.05 -21.13 -66.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.34 0.34 0.36 0.30 0.31 37.41%

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