[BJLAND] YoY Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -207.47%
YoY- -142.68%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 3,695,884 3,399,872 2,391,456 2,929,668 3,110,094 0 3,130,432 3.26%
PBT 93,845 252,279 -41,598 47,482 92,711 0 198,104 -13.45%
Tax -85,354 -77,076 -32,143 -43,817 -86,484 0 -86,133 -0.17%
NP 8,491 175,203 -73,741 3,665 6,227 0 111,971 -39.28%
-
NP to SH -39,619 92,838 -98,229 -73,513 -69,717 0 14,807 -
-
Tax Rate 90.95% 30.55% - 92.28% 93.28% - 43.48% -
Total Cost 3,687,393 3,224,669 2,465,197 2,926,003 3,103,867 0 3,018,461 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 -1.02% 2.45% -2.59% -1.87% -1.70% 0.00% 0.36% -
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 75.19 69.10 48.60 59.54 62.33 0.00 62.74 3.56%
EPS -0.81 1.89 -2.00 -1.49 -1.40 0.00 0.30 -
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 73.92 68.00 47.83 58.59 62.20 0.00 62.61 3.26%
EPS -0.79 1.86 -1.96 -1.47 -1.39 0.00 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7767 0.7578 0.7578 0.7873 0.8183 0.00 0.8183 -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 0.37 0.38 0.46 0.32 0.30 0.00 0.32 2.84%
P/EPS -34.74 14.05 -11.27 -12.72 -13.60 0.00 67.39 -
EY -2.88 7.12 -8.87 -7.86 -7.35 0.00 1.48 -
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 0.53 0.41 0.47 0.29 0.27 0.00 0.33 9.59%
P/EPS -49.01 14.84 -11.52 -11.71 -12.17 0.00 70.76 -
EY -2.04 6.74 -8.68 -8.54 -8.22 0.00 1.41 -
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