[BJLAND] YoY TTM Result on 31-Jul-2015 [#1]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

21-Sep-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jul-2015 [#1]

Profit Trend

QoQ- -6.96%

YoY- -1271.49%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
TTM Result
Revenue	6,385,108	6,430,050	6,340,864	6,001,007	5,395,133	4,256,414	4,225,763	7.11%
YoY %	-0.70%	1.41%	5.66%	11.23%	26.75%	0.73%	-	-
Horiz. %	151.10%	152.16%	150.05%	142.01%	127.67%	100.73%	100.00%	-
PBT	93,202	599,802	-38,179	-16,028	434,543	560,295	518,646	-24.86%
YoY %	-84.46%	1,671.03%	-138.20%	-103.69%	-22.44%	8.03%	-	-
Horiz. %	17.97%	115.65%	-7.36%	-3.09%	83.78%	108.03%	100.00%	-
Tax	-196,285	-159,603	-189,662	-189,979	-213,033	-207,351	-205,674	-0.77%
YoY %	-22.98%	15.85%	0.17%	10.82%	-2.74%	-0.82%	-	-
Horiz. %	95.44%	77.60%	92.21%	92.37%	103.58%	100.82%	100.00%	-
NP	-103,083	440,199	-227,841	-206,007	221,510	352,944	312,972	-
YoY %	-123.42%	293.20%	-10.60%	-193.00%	-37.24%	12.77%	-	-
Horiz. %	-32.94%	140.65%	-72.80%	-65.82%	70.78%	112.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-184,474	314,348	-298,539	-426,269	36,387	128,417	66,589	-
YoY %	-158.68%	205.30%	29.96%	-1,271.49%	-71.66%	92.85%	-	-
Horiz. %	-277.03%	472.07%	-448.33%	-640.15%	54.64%	192.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	210.60%	26.61%	-	-	49.02%	37.01%	39.66%	-
YoY %	691.43%	0.00%	-	-	32.45%	-6.68%	-	-
Horiz. %	531.01%	67.10%	-	-	123.60%	93.32%	100.00%	-
Total Cost	6,488,191	5,989,851	6,568,705	6,207,014	5,173,623	3,903,470	3,912,791	8.79%
YoY %	8.32%	-8.81%	5.83%	19.97%	32.54%	-0.24%	-	-
Horiz. %	165.82%	153.08%	167.88%	158.63%	132.22%	99.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,041,409	4,490,454	4,704,918	4,955,999	5,352,110	5,374,782	5,133,142	-3.90%
YoY %	-10.00%	-4.56%	-5.07%	-7.40%	-0.42%	4.71%	-	-
Horiz. %	78.73%	87.48%	91.66%	96.55%	104.27%	104.71%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	-	-	-	-	48,391	37,254	37,270	-
YoY %	-	-	-	-	29.89%	-0.04%	-	-
Horiz. %	-	-	-	-	129.84%	99.96%	100.00%	-
Div Payout %	-	-	-	-	132.99%	29.01%	55.97%	-
YoY %	-	-	-	-	358.43%	-48.17%	-	-
Horiz. %	-	-	-	-	237.61%	51.83%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	4,041,409	4,490,454	4,704,918	4,955,999	5,352,110	5,374,782	5,133,142	-3.90%
YoY %	-10.00%	-4.56%	-5.07%	-7.40%	-0.42%	4.71%	-	-
Horiz. %	78.73%	87.48%	91.66%	96.55%	104.27%	104.71%	100.00%	-
NOSH	5,000,000	5,000,000	4,952,545	4,955,999	4,955,657	4,976,650	4,935,714	0.21%
YoY %	0.00%	0.96%	-0.07%	0.01%	-0.42%	0.83%	-	-
Horiz. %	101.30%	101.30%	100.34%	100.41%	100.40%	100.83%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	-1.61%	6.85%	-3.59%	-3.43%	4.11%	8.29%	7.41%	-
YoY %	-123.50%	290.81%	-4.66%	-183.45%	-50.42%	11.88%	-	-
Horiz. %	-21.73%	92.44%	-48.45%	-46.29%	55.47%	111.88%	100.00%	-
ROE	-4.56%	7.00%	-6.35%	-8.60%	0.68%	2.39%	1.30%	-
YoY %	-165.14%	210.24%	26.16%	-1,364.71%	-71.55%	83.85%	-	-
Horiz. %	-350.77%	538.46%	-488.46%	-661.54%	52.31%	183.85%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	127.97	128.87	128.03	121.09	108.87	85.53	85.62	6.92%
YoY %	-0.70%	0.66%	5.73%	11.22%	27.29%	-0.11%	-	-
Horiz. %	149.46%	150.51%	149.53%	141.43%	127.15%	99.89%	100.00%	-
EPS	-3.70	6.30	-6.03	-8.60	0.73	2.58	1.35	-
YoY %	-158.73%	204.48%	29.88%	-1,278.08%	-71.71%	91.11%	-	-
Horiz. %	-274.07%	466.67%	-446.67%	-637.04%	54.07%	191.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.98	0.75	0.76	-
YoY %	0.00%	0.00%	0.00%	0.00%	30.67%	-1.32%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	128.95%	98.68%	100.00%	-
NAPS	0.81	0.90	0.95	1.00	1.08	1.08	1.04	-4.07%
YoY %	-10.00%	-5.26%	-5.00%	-7.41%	0.00%	3.85%	-	-
Horiz. %	77.88%	86.54%	91.35%	96.15%	103.85%	103.85%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 4,955,999
RPS	127.70	128.60	126.82	120.02	107.90	85.13	84.52	7.11%
YoY %	-0.70%	1.40%	5.67%	11.23%	26.75%	0.72%	-	-
Horiz. %	151.09%	152.15%	150.05%	142.00%	127.66%	100.72%	100.00%	-
EPS	-3.69	6.29	-5.97	-8.53	0.73	2.57	1.33	-
YoY %	-158.66%	205.36%	30.01%	-1,268.49%	-71.60%	93.23%	-	-
Horiz. %	-277.44%	472.93%	-448.87%	-641.35%	54.89%	193.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.97	0.75	0.75	-
YoY %	0.00%	0.00%	0.00%	0.00%	29.33%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	129.33%	100.00%	100.00%	-
NAPS	0.8083	0.8981	0.941	0.9912	1.0704	1.075	1.0266	-3.90%
YoY %	-10.00%	-4.56%	-5.06%	-7.40%	-0.43%	4.71%	-	-
Horiz. %	78.74%	87.48%	91.66%	96.55%	104.27%	104.71%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	0.26	0.43	0.69	0.70	0.845	0.91	0.84	-
P/RPS	0.20	0.33	0.54	0.58	0.78	1.06	0.98	-23.26%
YoY %	-39.39%	-38.89%	-6.90%	-25.64%	-26.42%	8.16%	-	-
Horiz. %	20.41%	33.67%	55.10%	59.18%	79.59%	108.16%	100.00%	-
P/EPS	-7.03	6.83	-11.45	-8.14	115.08	35.27	62.26	-
YoY %	-202.93%	159.65%	-40.66%	-107.07%	226.28%	-43.35%	-	-
Horiz. %	-11.29%	10.97%	-18.39%	-13.07%	184.84%	56.65%	100.00%	-
EY	-14.22	14.65	-8.74	-12.29	0.87	2.84	1.61	-
YoY %	-197.06%	267.62%	28.89%	-1,512.64%	-69.37%	76.40%	-	-
Horiz. %	-883.23%	909.94%	-542.86%	-763.35%	54.04%	176.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	1.16	0.82	0.90	-
YoY %	0.00%	0.00%	0.00%	0.00%	41.46%	-8.89%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	128.89%	91.11%	100.00%	-
P/NAPS	0.32	0.48	0.73	0.70	0.78	0.84	0.81	-14.33%
YoY %	-33.33%	-34.25%	4.29%	-10.26%	-7.14%	3.70%	-	-
Horiz. %	39.51%	59.26%	90.12%	86.42%	96.30%	103.70%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	25/09/18	25/09/17	22/09/16	21/09/15	22/09/14	24/09/13	20/09/12	-
Price	0.23	0.40	0.67	0.685	0.85	0.90	0.79	-
P/RPS	0.18	0.31	0.52	0.57	0.78	1.05	0.92	-23.79%
YoY %	-41.94%	-40.38%	-8.77%	-26.92%	-25.71%	14.13%	-	-
Horiz. %	19.57%	33.70%	56.52%	61.96%	84.78%	114.13%	100.00%	-
P/EPS	-6.22	6.35	-11.11	-7.96	115.76	34.88	58.56	-
YoY %	-197.95%	157.16%	-39.57%	-106.88%	231.88%	-40.44%	-	-
Horiz. %	-10.62%	10.84%	-18.97%	-13.59%	197.68%	59.56%	100.00%	-
EY	-16.08	15.75	-9.00	-12.56	0.86	2.87	1.71	-
YoY %	-202.10%	275.00%	28.34%	-1,560.47%	-70.03%	67.84%	-	-
Horiz. %	-940.35%	921.05%	-526.32%	-734.50%	50.29%	167.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	1.15	0.83	0.96	-
YoY %	0.00%	0.00%	0.00%	0.00%	38.55%	-13.54%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	119.79%	86.46%	100.00%	-
P/NAPS	0.28	0.44	0.71	0.69	0.79	0.83	0.76	-15.32%
YoY %	-36.36%	-38.03%	2.90%	-12.66%	-4.82%	9.21%	-	-
Horiz. %	36.84%	57.89%	93.42%	90.79%	103.95%	109.21%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos