[BJLAND] QoQ Quarter Result on 30-Apr-2013 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 194.8%
YoY- -72.05%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,387,271 1,039,864 1,027,786 1,142,992 1,032,194 1,053,442 1,027,191 22.11%
PBT 75,434 117,270 215,853 119,808 82,810 141,824 123,605 -27.98%
Tax -56,291 -50,302 -53,102 -57,685 -53,013 -43,551 -50,091 8.06%
NP 19,143 66,968 162,751 62,123 29,797 98,273 73,514 -59.12%
-
NP to SH -19,720 12,637 102,519 16,392 -17,292 26,798 6,910 -
-
Tax Rate 74.62% 42.89% 24.60% 48.15% 64.02% 30.71% 40.53% -
Total Cost 1,368,128 972,896 865,035 1,080,869 1,002,397 955,169 953,677 27.11%
-
Net Worth 5,275,100 5,358,087 5,374,782 5,165,963 5,088,788 5,111,470 5,133,142 1.83%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 37,254 - - - -
Div Payout % - - - 227.27% - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,275,100 5,358,087 5,374,782 5,165,963 5,088,788 5,111,470 5,133,142 1.83%
NOSH 4,929,999 5,054,800 4,976,650 4,967,272 4,940,571 4,962,592 4,935,714 -0.07%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.38% 6.44% 15.84% 5.44% 2.89% 9.33% 7.16% -
ROE -0.37% 0.24% 1.91% 0.32% -0.34% 0.52% 0.13% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 28.14 20.57 20.65 23.01 20.89 21.23 20.81 22.21%
EPS -0.40 0.25 2.06 0.33 -0.35 0.54 0.14 -
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.08 1.04 1.03 1.03 1.04 1.90%
Adjusted Per Share Value based on latest NOSH - 4,967,272
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 30.02 22.50 22.24 24.73 22.33 22.79 22.23 22.10%
EPS -0.43 0.27 2.22 0.35 -0.37 0.58 0.15 -
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 1.1414 1.1593 1.163 1.1178 1.1011 1.106 1.1107 1.82%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.815 0.845 0.91 0.82 0.83 0.81 0.84 -
P/RPS 2.90 4.11 4.41 3.56 3.97 3.82 4.04 -19.78%
P/EPS -203.75 338.00 44.17 248.48 -237.14 150.00 600.00 -
EY -0.49 0.30 2.26 0.40 -0.42 0.67 0.17 -
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.84 0.79 0.81 0.79 0.81 -4.14%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 19/12/13 24/09/13 25/06/13 26/03/13 20/12/12 20/09/12 -
Price 0.835 0.82 0.90 0.88 0.81 0.83 0.79 -
P/RPS 2.97 3.99 4.36 3.82 3.88 3.91 3.80 -15.11%
P/EPS -208.75 328.00 43.69 266.67 -231.43 153.70 564.29 -
EY -0.48 0.30 2.29 0.38 -0.43 0.65 0.18 -
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.83 0.85 0.79 0.81 0.76 1.74%

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