[BJLAND] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 33.9%
YoY- -33.62%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 7,391,768 6,799,744 4,782,912 5,859,336 6,220,188 0 6,260,864 3.26%
PBT 187,690 504,558 -83,196 94,964 185,422 0 396,208 -13.45%
Tax -170,708 -154,152 -64,286 -87,634 -172,968 0 -172,266 -0.17%
NP 16,982 350,406 -147,482 7,330 12,454 0 223,942 -39.28%
-
NP to SH -79,238 185,676 -196,458 -147,026 -139,434 0 29,614 -
-
Tax Rate 90.95% 30.55% - 92.28% 93.28% - 43.48% -
Total Cost 7,374,786 6,449,338 4,930,394 5,852,006 6,207,734 0 6,036,922 3.94%
-
Net Worth 3,883,294 3,788,784 3,788,784 3,936,400 4,091,303 0 4,091,303 -1.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Net Worth 3,883,294 3,788,784 3,788,784 3,936,400 4,091,303 0 4,091,303 -1.00%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 4,989,394 5,000,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
NP Margin 0.23% 5.15% -3.08% 0.13% 0.20% 0.00% 3.58% -
ROE -2.04% 4.90% -5.19% -3.74% -3.41% 0.00% 0.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 150.37 138.19 97.20 119.08 124.67 0.00 125.48 3.56%
EPS -1.62 3.78 -4.00 -2.98 -2.80 0.00 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.77 0.80 0.82 0.00 0.82 -0.71%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 159.94 147.13 103.49 126.78 134.59 0.00 135.47 3.26%
EPS -1.71 4.02 -4.25 -3.18 -3.02 0.00 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8402 0.8198 0.8198 0.8517 0.8852 0.00 0.8852 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 -
Price 0.28 0.265 0.225 0.19 0.19 0.225 0.20 -
P/RPS 0.19 0.19 0.23 0.16 0.15 0.00 0.16 3.37%
P/EPS -17.37 7.02 -5.64 -6.36 -6.80 0.00 33.70 -
EY -5.76 14.24 -17.75 -15.73 -14.71 0.00 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.29 0.24 0.23 0.00 0.24 7.57%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 26/02/24 23/02/23 25/02/22 24/02/21 20/02/20 - 20/12/18 -
Price 0.395 0.28 0.23 0.175 0.17 0.00 0.21 -
P/RPS 0.26 0.20 0.24 0.15 0.14 0.00 0.17 8.56%
P/EPS -24.50 7.42 -5.76 -5.86 -6.08 0.00 35.38 -
EY -4.08 13.48 -17.36 -17.07 -16.44 0.00 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.36 0.30 0.22 0.21 0.00 0.26 13.48%

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