[BJLAND] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 23.92%
YoY- 84.25%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 7,575,792 7,580,520 7,279,780 7,086,008 7,062,712 6,799,251 6,054,296 16.07%
PBT 243,287 420,939 401,721 166,286 195,039 73,872 -98,838 -
Tax -173,984 -164,853 -165,706 -175,865 -179,579 -170,516 -134,646 18.57%
NP 69,303 256,086 236,015 -9,579 15,460 -96,644 -233,484 -
-
NP to SH 16,338 177,208 148,795 -36,548 -48,041 -156,353 -239,108 -
-
Tax Rate 71.51% 39.16% 41.25% 105.76% 92.07% 230.83% - -
Total Cost 7,506,489 7,324,434 7,043,765 7,095,587 7,047,252 6,895,895 6,287,780 12.50%
-
Net Worth 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 3,690,375 3,641,170 4.37%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 3,690,375 3,641,170 4.37%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.91% 3.38% 3.24% -0.14% 0.22% -1.42% -3.86% -
ROE 0.42% 4.50% 3.78% -0.96% -1.27% -4.24% -6.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 154.12 154.06 147.95 144.01 143.54 138.18 123.04 16.15%
EPS 0.33 3.60 3.02 -0.74 -0.98 -3.18 -4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.77 0.77 0.75 0.74 4.44%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 151.52 151.61 145.60 141.72 141.25 135.99 121.09 16.07%
EPS 0.33 3.54 2.98 -0.73 -0.96 -3.13 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7767 0.7873 0.7873 0.7578 0.7578 0.7381 0.7282 4.38%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.28 0.29 0.27 0.27 0.265 0.26 0.21 -
P/RPS 0.18 0.19 0.18 0.19 0.18 0.19 0.17 3.87%
P/EPS 84.24 8.05 8.93 -36.35 -27.14 -8.18 -4.32 -
EY 1.19 12.42 11.20 -2.75 -3.68 -12.22 -23.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.35 0.34 0.35 0.28 15.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 28/11/23 29/08/23 25/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.395 0.27 0.275 0.26 0.28 0.225 0.23 -
P/RPS 0.26 0.18 0.19 0.18 0.20 0.16 0.19 23.18%
P/EPS 118.84 7.50 9.09 -35.00 -28.68 -7.08 -4.73 -
EY 0.84 13.34 11.00 -2.86 -3.49 -14.12 -21.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.34 0.34 0.36 0.30 0.31 37.41%

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