[BJLAND] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -43.84%
YoY- 241.63%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 5,643,304 5,021,299 4,606,561 4,135,300 4,111,144 4,246,613 4,150,436 22.80%
PBT 529,504 535,248 544,742 666,246 863,412 461,390 464,318 9.17%
Tax -184,096 -226,235 -212,926 -206,808 -212,408 -188,393 -195,540 -3.95%
NP 345,408 309,013 331,816 459,438 651,004 272,997 268,778 18.25%
-
NP to SH 150,652 104,620 127,248 230,312 410,076 33,033 21,888 263.11%
-
Tax Rate 34.77% 42.27% 39.09% 31.04% 24.60% 40.83% 42.11% -
Total Cost 5,297,896 4,712,286 4,274,745 3,675,862 3,460,140 3,973,616 3,881,657 23.11%
-
Net Worth 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 5,169,745 5,123,781 2.95%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 49,873 - - - 37,281 - -
Div Payout % - 47.67% - - - 112.86% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 5,169,745 5,123,781 2.95%
NOSH 4,955,657 4,987,339 4,970,625 4,985,108 4,976,650 4,970,908 4,974,545 -0.25%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 6.12% 6.15% 7.20% 11.11% 15.84% 6.43% 6.48% -
ROE 2.81% 1.94% 2.39% 4.36% 7.63% 0.64% 0.43% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 113.88 100.68 92.68 82.95 82.61 85.43 83.43 23.12%
EPS 3.04 2.10 2.56 4.62 8.24 0.66 0.44 264.04%
DPS 0.00 1.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.08 1.08 1.07 1.06 1.08 1.04 1.03 3.21%
Adjusted Per Share Value based on latest NOSH - 5,054,800
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 112.87 100.43 92.13 82.71 82.22 84.93 83.01 22.80%
EPS 3.01 2.09 2.54 4.61 8.20 0.66 0.44 261.63%
DPS 0.00 1.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.0704 1.0773 1.0637 1.0568 1.075 1.0339 1.0248 2.95%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.845 0.83 0.815 0.845 0.91 0.82 0.83 -
P/RPS 0.74 0.82 0.88 1.02 1.10 0.96 0.99 -17.68%
P/EPS 27.80 39.57 31.84 18.29 11.04 123.40 188.64 -72.19%
EY 3.60 2.53 3.14 5.47 9.05 0.81 0.53 259.92%
DY 0.00 1.20 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 0.78 0.77 0.76 0.80 0.84 0.79 0.81 -2.49%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 25/06/13 26/03/13 -
Price 0.85 0.84 0.835 0.82 0.90 0.88 0.81 -
P/RPS 0.75 0.83 0.90 0.99 1.09 1.03 0.97 -15.79%
P/EPS 27.96 40.04 32.62 17.75 10.92 132.43 184.09 -71.63%
EY 3.58 2.50 3.07 5.63 9.16 0.76 0.54 254.13%
DY 0.00 1.19 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.79 0.78 0.78 0.77 0.83 0.85 0.79 0.00%

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