[BJLAND] YoY TTM Result on 30-Apr-2013 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -56.29%
YoY- -46.71%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 6,288,060 5,912,701 5,012,093 4,255,819 4,199,597 4,055,037 4,058,291 7.56%
PBT 10,065 14,227 518,020 468,047 489,801 458,569 473,685 -47.34%
Tax -184,486 -192,693 -220,111 -204,340 -194,261 -181,446 -172,372 1.13%
NP -174,421 -178,466 297,909 263,707 295,540 277,123 301,313 -
-
NP to SH -261,388 -398,518 101,243 32,808 61,562 80,445 107,490 -
-
Tax Rate 1,832.95% 1,354.42% 42.49% 43.66% 39.66% 39.57% 36.39% -
Total Cost 6,462,481 6,091,167 4,714,184 3,992,112 3,904,057 3,777,914 3,756,978 9.45%
-
Net Worth 4,341,309 4,938,400 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 -2.77%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - 48,391 37,254 37,270 39,041 74,688 -
Div Payout % - - 47.80% 113.55% 60.54% 48.53% 69.48% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 4,341,309 4,938,400 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 -2.77%
NOSH 4,990,011 4,988,283 4,839,166 4,967,272 4,969,407 5,205,555 1,244,801 26.01%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -2.77% -3.02% 5.94% 6.20% 7.04% 6.83% 7.42% -
ROE -6.02% -8.07% 1.96% 0.64% 1.21% 1.50% 2.09% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 126.01 118.53 103.57 85.68 84.51 77.90 326.02 -14.63%
EPS -5.24 -7.99 2.09 0.66 1.24 1.55 8.64 -
DPS 0.00 0.00 1.00 0.75 0.75 0.75 6.00 -
NAPS 0.87 0.99 1.07 1.04 1.02 1.03 4.13 -22.84%
Adjusted Per Share Value based on latest NOSH - 4,967,272
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 136.06 127.93 108.45 92.08 90.87 87.74 87.81 7.56%
EPS -5.66 -8.62 2.19 0.71 1.33 1.74 2.33 -
DPS 0.00 0.00 1.05 0.81 0.81 0.84 1.62 -
NAPS 0.9393 1.0685 1.1204 1.1178 1.0967 1.1601 1.1124 -2.77%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.70 0.74 0.83 0.82 0.84 1.16 2.12 -
P/RPS 0.56 0.62 0.80 0.96 0.99 1.49 0.65 -2.45%
P/EPS -13.36 -9.26 39.67 124.15 67.81 75.06 24.55 -
EY -7.48 -10.80 2.52 0.81 1.47 1.33 4.07 -
DY 0.00 0.00 1.20 0.91 0.89 0.65 2.83 -
P/NAPS 0.80 0.75 0.78 0.79 0.82 1.13 0.51 7.78%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 26/06/15 25/06/14 25/06/13 25/06/12 27/06/11 23/06/10 -
Price 0.70 0.715 0.84 0.88 0.85 1.06 2.04 -
P/RPS 0.56 0.60 0.81 1.03 1.01 1.36 0.63 -1.94%
P/EPS -13.36 -8.95 40.15 133.24 68.61 68.59 23.62 -
EY -7.48 -11.17 2.49 0.75 1.46 1.46 4.23 -
DY 0.00 0.00 1.19 0.85 0.88 0.71 2.94 -
P/NAPS 0.80 0.72 0.79 0.85 0.83 1.03 0.49 8.50%

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