[BJLAND] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 12.33%
YoY- 241.63%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 3,170,339 3,107,737 2,819,730 2,067,650 2,080,633 1,989,594 2,001,614 7.95%
PBT 352,235 412,209 254,795 333,123 265,429 197,229 200,297 9.85%
Tax -76,000 -103,221 -100,291 -103,404 -93,642 -85,296 -78,714 -0.58%
NP 276,235 308,988 154,504 229,719 171,787 111,933 121,583 14.64%
-
NP to SH 153,233 218,211 46,635 115,156 33,708 401 50,220 20.41%
-
Tax Rate 21.58% 25.04% 39.36% 31.04% 35.28% 43.25% 39.30% -
Total Cost 2,894,104 2,798,749 2,665,226 1,837,931 1,908,846 1,877,661 1,880,031 7.44%
-
Net Worth 4,991,303 5,442,791 5,308,452 5,284,214 5,105,770 4,090,200 5,121,445 -0.42%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 4,991,303 5,442,791 5,308,452 5,284,214 5,105,770 4,090,200 5,121,445 -0.42%
NOSH 4,991,303 4,993,386 4,961,170 4,985,108 4,957,058 4,010,000 4,972,277 0.06%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.71% 9.94% 5.48% 11.11% 8.26% 5.63% 6.07% -
ROE 3.07% 4.01% 0.88% 2.18% 0.66% 0.01% 0.98% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 63.52 62.24 56.84 41.48 41.97 49.62 40.26 7.88%
EPS 3.07 4.37 0.94 2.31 0.68 0.01 1.01 20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.09 1.07 1.06 1.03 1.02 1.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 5,054,800
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 63.41 62.15 56.39 41.35 41.61 39.79 40.03 7.96%
EPS 3.06 4.36 0.93 2.30 0.67 0.01 1.00 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9983 1.0886 1.0617 1.0568 1.0212 0.818 1.0243 -0.42%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.60 0.695 0.84 0.845 0.81 0.99 1.17 -
P/RPS 0.94 1.12 1.48 2.04 1.93 2.00 2.91 -17.15%
P/EPS 19.54 15.90 89.36 36.58 119.12 9,900.00 115.84 -25.64%
EY 5.12 6.29 1.12 2.73 0.84 0.01 0.86 34.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.79 0.80 0.79 0.97 1.14 -10.13%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 21/12/15 22/12/14 19/12/13 20/12/12 21/12/11 20/12/10 -
Price 0.56 0.72 0.80 0.82 0.83 0.94 1.06 -
P/RPS 0.88 1.16 1.41 1.98 1.98 1.89 2.63 -16.66%
P/EPS 18.24 16.48 85.11 35.50 122.06 9,400.00 104.95 -25.27%
EY 5.48 6.07 1.18 2.82 0.82 0.01 0.95 33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.75 0.77 0.81 0.92 1.03 -9.64%

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