[BJLAND] YoY Quarter Result on 31-Jan-2013 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -164.53%
YoY- -785.65%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,476,395 1,471,470 1,387,271 1,032,194 1,121,431 990,595 993,959 6.81%
PBT 32,323 81,347 75,434 82,810 114,657 153,130 79,654 -13.95%
Tax -23,687 -45,211 -56,291 -53,013 -48,383 -51,367 -36,232 -6.83%
NP 8,636 36,136 19,143 29,797 66,274 101,763 43,422 -23.58%
-
NP to SH -21,017 -26,636 -19,720 -17,292 2,522 34,910 -8,568 16.12%
-
Tax Rate 73.28% 55.58% 74.62% 64.02% 42.20% 33.54% 45.49% -
Total Cost 1,467,759 1,435,334 1,368,128 1,002,397 1,055,157 888,832 950,537 7.50%
-
Net Worth 5,304,290 5,427,713 5,275,100 5,088,788 5,144,879 5,186,628 5,115,965 0.60%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 5,304,290 5,427,713 5,275,100 5,088,788 5,144,879 5,186,628 5,115,965 0.60%
NOSH 5,004,047 5,025,660 4,929,999 4,940,571 5,043,999 4,987,142 1,241,739 26.13%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 0.58% 2.46% 1.38% 2.89% 5.91% 10.27% 4.37% -
ROE -0.40% -0.49% -0.37% -0.34% 0.05% 0.67% -0.17% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 29.50 29.28 28.14 20.89 22.23 19.86 80.05 -15.32%
EPS -0.42 -0.53 -0.40 -0.35 0.05 0.70 -0.69 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.07 1.03 1.02 1.04 4.12 -20.24%
Adjusted Per Share Value based on latest NOSH - 4,940,571
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 29.53 29.43 27.75 20.64 22.43 19.81 19.88 6.81%
EPS -0.42 -0.53 -0.39 -0.35 0.05 0.70 -0.17 16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0609 1.0855 1.055 1.0178 1.029 1.0373 1.0232 0.60%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.71 0.80 0.815 0.83 0.94 1.19 2.03 -
P/RPS 2.41 2.73 2.90 3.97 4.23 5.99 2.54 -0.87%
P/EPS -169.05 -150.94 -203.75 -237.14 1,880.00 170.00 -294.20 -8.81%
EY -0.59 -0.66 -0.49 -0.42 0.05 0.59 -0.34 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.76 0.81 0.92 1.14 0.49 5.35%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 23/03/16 24/03/15 25/03/14 26/03/13 26/03/12 22/03/11 22/03/10 -
Price 0.70 0.79 0.835 0.81 0.85 1.08 1.99 -
P/RPS 2.37 2.70 2.97 3.88 3.82 5.44 2.49 -0.81%
P/EPS -166.67 -149.06 -208.75 -231.43 1,700.00 154.29 -288.41 -8.73%
EY -0.60 -0.67 -0.48 -0.43 0.06 0.65 -0.35 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.78 0.79 0.83 1.04 0.48 5.44%

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