[BJLAND] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 19.1%
YoY- 213.34%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 7,606,250 7,592,236 7,575,792 7,580,520 7,279,780 7,086,008 7,062,712 5.07%
PBT 192,521 299,154 243,287 420,939 401,721 166,286 195,039 -0.86%
Tax -190,505 -177,105 -173,984 -164,853 -165,706 -175,865 -179,579 4.01%
NP 2,016 122,049 69,303 256,086 236,015 -9,579 15,460 -74.31%
-
NP to SH -90,199 41,618 16,338 177,208 148,795 -36,548 -48,041 52.25%
-
Tax Rate 98.95% 59.20% 71.51% 39.16% 41.25% 105.76% 92.07% -
Total Cost 7,604,234 7,470,187 7,506,489 7,324,434 7,043,765 7,095,587 7,047,252 5.20%
-
Net Worth 3,771,267 3,871,222 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 -0.30%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,771,267 3,871,222 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 -0.30%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.03% 1.61% 0.91% 3.38% 3.24% -0.14% 0.22% -
ROE -2.39% 1.08% 0.42% 4.50% 3.78% -0.96% -1.27% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 155.30 154.93 154.12 154.06 147.95 144.01 143.54 5.39%
EPS -1.84 0.85 0.33 3.60 3.02 -0.74 -0.98 52.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.79 0.80 0.80 0.77 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 164.58 164.27 163.92 164.02 157.51 153.32 152.82 5.07%
EPS -1.95 0.90 0.35 3.83 3.22 -0.79 -1.04 52.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.816 0.8376 0.8402 0.8517 0.8517 0.8198 0.8198 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.37 0.37 0.28 0.29 0.27 0.27 0.265 -
P/RPS 0.24 0.24 0.18 0.19 0.18 0.19 0.18 21.16%
P/EPS -20.09 43.57 84.24 8.05 8.93 -36.35 -27.14 -18.18%
EY -4.98 2.30 1.19 12.42 11.20 -2.75 -3.68 22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.35 0.36 0.34 0.35 0.34 25.87%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 26/02/24 28/11/23 29/08/23 25/05/23 23/02/23 -
Price 0.34 0.36 0.395 0.27 0.275 0.26 0.28 -
P/RPS 0.22 0.23 0.26 0.18 0.19 0.18 0.20 6.56%
P/EPS -18.46 42.39 118.84 7.50 9.09 -35.00 -28.68 -25.47%
EY -5.42 2.36 0.84 13.34 11.00 -2.86 -3.49 34.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.50 0.34 0.34 0.34 0.36 14.32%

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