[BJLAND] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -256.05%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,408,904 1,410,826 1,557,172 1,387,271 1,039,864 1,027,786 1,142,992 14.91%
PBT 122,419 132,376 109,463 75,434 117,270 215,853 119,808 1.44%
Tax -54,267 -46,024 -60,416 -56,291 -50,302 -53,102 -57,685 -3.97%
NP 68,152 86,352 49,047 19,143 66,968 162,751 62,123 6.35%
-
NP to SH 8,972 37,663 5,807 -19,720 12,637 102,519 16,392 -33.01%
-
Tax Rate 44.33% 34.77% 55.19% 74.62% 42.89% 24.60% 48.15% -
Total Cost 1,340,752 1,324,474 1,508,125 1,368,128 972,896 865,035 1,080,869 15.40%
-
Net Worth 5,333,355 5,352,110 5,177,908 5,275,100 5,358,087 5,374,782 5,165,963 2.14%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 48,391 - - - 37,254 -
Div Payout % - - 833.33% - - - 227.27% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 5,333,355 5,352,110 5,177,908 5,275,100 5,358,087 5,374,782 5,165,963 2.14%
NOSH 4,984,444 4,955,657 4,839,166 4,929,999 5,054,800 4,976,650 4,967,272 0.22%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 4.84% 6.12% 3.15% 1.38% 6.44% 15.84% 5.44% -
ROE 0.17% 0.70% 0.11% -0.37% 0.24% 1.91% 0.32% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 28.27 28.47 32.18 28.14 20.57 20.65 23.01 14.66%
EPS 0.18 0.76 0.12 -0.40 0.25 2.06 0.33 -33.16%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.75 -
NAPS 1.07 1.08 1.07 1.07 1.06 1.08 1.04 1.90%
Adjusted Per Share Value based on latest NOSH - 4,929,999
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 30.48 30.53 33.69 30.02 22.50 22.24 24.73 14.91%
EPS 0.19 0.81 0.13 -0.43 0.27 2.22 0.35 -33.37%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.81 -
NAPS 1.154 1.158 1.1204 1.1414 1.1593 1.163 1.1178 2.14%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.84 0.845 0.83 0.815 0.845 0.91 0.82 -
P/RPS 2.97 2.97 2.58 2.90 4.11 4.41 3.56 -11.34%
P/EPS 466.67 111.18 691.67 -203.75 338.00 44.17 248.48 52.04%
EY 0.21 0.90 0.14 -0.49 0.30 2.26 0.40 -34.84%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.91 -
P/NAPS 0.79 0.78 0.78 0.76 0.80 0.84 0.79 0.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 25/06/13 -
Price 0.80 0.85 0.84 0.835 0.82 0.90 0.88 -
P/RPS 2.83 2.99 2.61 2.97 3.99 4.36 3.82 -18.08%
P/EPS 444.44 111.84 700.00 -208.75 328.00 43.69 266.67 40.43%
EY 0.23 0.89 0.14 -0.48 0.30 2.29 0.38 -28.38%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.85 -
P/NAPS 0.75 0.79 0.79 0.78 0.77 0.83 0.85 -7.98%

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