[BJLAND] QoQ TTM Result on 30-Apr-2014 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -9.47%
YoY- 208.59%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 5,848,372 5,764,173 5,395,133 5,012,093 4,597,913 4,242,836 4,256,414 23.52%
PBT 445,605 439,692 434,543 518,020 528,365 535,741 560,295 -14.12%
Tax -205,918 -216,998 -213,033 -220,111 -217,380 -214,102 -207,351 -0.46%
NP 239,687 222,694 221,510 297,909 310,985 321,639 352,944 -22.68%
-
NP to SH 25,806 32,722 36,387 101,243 111,828 114,256 128,417 -65.59%
-
Tax Rate 46.21% 49.35% 49.02% 42.49% 41.14% 39.96% 37.01% -
Total Cost 5,608,685 5,541,479 5,173,623 4,714,184 4,286,928 3,921,197 3,903,470 27.24%
-
Net Worth 5,427,713 5,333,355 5,352,110 5,177,908 5,275,100 5,358,087 5,374,782 0.65%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 48,391 48,391 48,391 48,391 37,254 37,254 37,254 18.99%
Div Payout % 187.52% 147.89% 132.99% 47.80% 33.31% 32.61% 29.01% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 5,427,713 5,333,355 5,352,110 5,177,908 5,275,100 5,358,087 5,374,782 0.65%
NOSH 5,025,660 4,984,444 4,955,657 4,839,166 4,929,999 5,054,800 4,976,650 0.65%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 4.10% 3.86% 4.11% 5.94% 6.76% 7.58% 8.29% -
ROE 0.48% 0.61% 0.68% 1.96% 2.12% 2.13% 2.39% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 116.37 115.64 108.87 103.57 93.26 83.94 85.53 22.71%
EPS 0.51 0.66 0.73 2.09 2.27 2.26 2.58 -65.96%
DPS 0.96 0.97 0.98 1.00 0.76 0.74 0.75 17.83%
NAPS 1.08 1.07 1.08 1.07 1.07 1.06 1.08 0.00%
Adjusted Per Share Value based on latest NOSH - 4,839,166
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 126.54 124.72 116.74 108.45 99.49 91.80 92.10 23.51%
EPS 0.56 0.71 0.79 2.19 2.42 2.47 2.78 -65.53%
DPS 1.05 1.05 1.05 1.05 0.81 0.81 0.81 18.83%
NAPS 1.1744 1.154 1.158 1.1204 1.1414 1.1593 1.163 0.65%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.80 0.84 0.845 0.83 0.815 0.845 0.91 -
P/RPS 0.69 0.73 0.78 0.80 0.87 1.01 1.06 -24.83%
P/EPS 155.80 127.95 115.08 39.67 35.93 37.38 35.27 168.49%
EY 0.64 0.78 0.87 2.52 2.78 2.67 2.84 -62.86%
DY 1.20 1.16 1.16 1.20 0.93 0.87 0.82 28.80%
P/NAPS 0.74 0.79 0.78 0.78 0.76 0.80 0.84 -8.08%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 -
Price 0.79 0.80 0.85 0.84 0.835 0.82 0.90 -
P/RPS 0.68 0.69 0.78 0.81 0.90 0.98 1.05 -25.08%
P/EPS 153.85 121.86 115.76 40.15 36.81 36.28 34.88 168.22%
EY 0.65 0.82 0.86 2.49 2.72 2.76 2.87 -62.74%
DY 1.22 1.21 1.15 1.19 0.90 0.90 0.83 29.18%
P/NAPS 0.73 0.75 0.79 0.79 0.78 0.77 0.83 -8.18%

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