[BJLAND] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 291.42%
YoY- 92.85%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 6,340,864 6,001,007 5,395,133 4,256,414 4,225,763 4,077,121 4,084,600 7.59%
PBT -38,179 -16,028 434,543 560,295 518,646 440,960 466,152 -
Tax -189,662 -189,979 -213,033 -207,351 -205,674 -185,651 -165,053 2.34%
NP -227,841 -206,007 221,510 352,944 312,972 255,309 301,099 -
-
NP to SH -298,539 -426,269 36,387 128,417 66,589 37,816 123,173 -
-
Tax Rate - - 49.02% 37.01% 39.66% 42.10% 35.41% -
Total Cost 6,568,705 6,207,014 5,173,623 3,903,470 3,912,791 3,821,812 3,783,501 9.62%
-
Net Worth 4,704,918 4,955,999 5,352,110 5,374,782 5,133,142 4,848,724 5,172,344 -1.56%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - 48,391 37,254 37,270 39,041 74,688 -
Div Payout % - - 132.99% 29.01% 55.97% 103.24% 60.64% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 4,704,918 4,955,999 5,352,110 5,374,782 5,133,142 4,848,724 5,172,344 -1.56%
NOSH 4,952,545 4,955,999 4,955,657 4,976,650 4,935,714 4,707,500 1,243,351 25.87%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -3.59% -3.43% 4.11% 8.29% 7.41% 6.26% 7.37% -
ROE -6.35% -8.60% 0.68% 2.39% 1.30% 0.78% 2.38% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 128.03 121.09 108.87 85.53 85.62 86.61 328.52 -14.52%
EPS -6.03 -8.60 0.73 2.58 1.35 0.80 9.91 -
DPS 0.00 0.00 0.98 0.75 0.76 0.83 6.00 -
NAPS 0.95 1.00 1.08 1.08 1.04 1.03 4.16 -21.80%
Adjusted Per Share Value based on latest NOSH - 4,976,650
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 126.82 120.02 107.90 85.13 84.52 81.54 81.69 7.59%
EPS -5.97 -8.53 0.73 2.57 1.33 0.76 2.46 -
DPS 0.00 0.00 0.97 0.75 0.75 0.78 1.49 -
NAPS 0.941 0.9912 1.0704 1.075 1.0266 0.9697 1.0345 -1.56%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.69 0.70 0.845 0.91 0.84 1.06 2.13 -
P/RPS 0.54 0.58 0.78 1.06 0.98 1.22 0.65 -3.04%
P/EPS -11.45 -8.14 115.08 35.27 62.26 131.95 21.50 -
EY -8.74 -12.29 0.87 2.84 1.61 0.76 4.65 -
DY 0.00 0.00 1.16 0.82 0.90 0.78 2.82 -
P/NAPS 0.73 0.70 0.78 0.84 0.81 1.03 0.51 6.15%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 21/09/15 22/09/14 24/09/13 20/09/12 22/09/11 21/09/10 -
Price 0.67 0.685 0.85 0.90 0.79 0.93 1.19 -
P/RPS 0.52 0.57 0.78 1.05 0.92 1.07 0.36 6.31%
P/EPS -11.11 -7.96 115.76 34.88 58.56 115.77 12.01 -
EY -9.00 -12.56 0.86 2.87 1.71 0.86 8.32 -
DY 0.00 0.00 1.15 0.83 0.96 0.89 5.04 -
P/NAPS 0.71 0.69 0.79 0.83 0.76 0.90 0.29 16.07%

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