[BJLAND] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -39.28%
YoY- 421.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 7,062,712 4,866,268 4,992,099 5,829,232 3,130,432 6,279,887 6,425,562 1.84%
PBT 195,039 -132,964 135,544 373,526 198,104 265,551 205,538 -1.00%
Tax -179,579 -91,119 -92,795 -153,691 -86,133 -194,236 -170,601 0.99%
NP 15,460 -224,083 42,749 219,835 111,971 71,315 34,937 -14.58%
-
NP to SH -48,041 -275,353 -66,107 77,258 14,807 -86,325 33,953 -
-
Tax Rate 92.07% - 68.46% 41.15% 43.48% 73.14% 83.00% -
Total Cost 7,047,252 5,090,351 4,949,350 5,609,397 3,018,461 6,208,572 6,390,625 1.90%
-
Net Worth 3,788,784 3,788,784 3,936,400 4,091,303 0 4,091,303 4,390,666 -2.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Net Worth 3,788,784 3,788,784 3,936,400 4,091,303 0 4,091,303 4,390,666 -2.81%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 4,989,394 5,000,000 5,000,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
NP Margin 0.22% -4.60% 0.86% 3.77% 3.58% 1.14% 0.54% -
ROE -1.27% -7.27% -1.68% 1.89% 0.00% -2.11% 0.77% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 143.54 98.90 101.46 116.83 62.74 125.86 128.78 2.12%
EPS -0.98 -5.60 -1.34 1.55 0.30 -1.73 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.80 0.82 0.00 0.82 0.88 -2.54%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 141.25 97.33 99.84 116.58 62.61 125.60 128.51 1.84%
EPS -0.96 -5.51 -1.32 1.55 0.30 -1.73 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7578 0.7578 0.7873 0.8183 0.00 0.8183 0.8781 -2.80%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 -
Price 0.265 0.225 0.19 0.19 0.225 0.20 0.38 -
P/RPS 0.18 0.23 0.19 0.16 0.36 0.16 0.30 -9.40%
P/EPS -27.14 -4.02 -14.14 12.27 75.82 -11.56 55.84 -
EY -3.68 -24.87 -7.07 8.15 1.32 -8.65 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.24 0.23 0.00 0.24 0.43 -4.44%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 23/02/23 25/02/22 24/02/21 20/02/20 - 20/12/18 20/12/17 -
Price 0.28 0.23 0.175 0.17 0.00 0.21 0.39 -
P/RPS 0.20 0.23 0.17 0.15 0.00 0.17 0.30 -7.54%
P/EPS -28.68 -4.11 -13.03 10.98 0.00 -12.14 57.31 -
EY -3.49 -24.33 -7.68 9.11 0.00 -8.24 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.22 0.21 0.00 0.26 0.44 -3.80%

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