[BJLAND] YoY TTM Result on 31-Oct-2015 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 46.76%
YoY- -793.55%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 6,279,887 6,425,562 6,350,662 6,200,708 5,764,173 4,242,836 4,290,636 6.55%
PBT 265,551 205,538 -49,909 171,641 439,692 535,741 558,001 -11.63%
Tax -194,236 -170,601 -157,265 -195,623 -216,998 -214,102 -202,607 -0.70%
NP 71,315 34,937 -207,174 -23,982 222,694 321,639 355,394 -23.47%
-
NP to SH -86,325 33,953 -326,366 -226,942 32,722 114,256 94,869 -
-
Tax Rate 73.14% 83.00% - 113.97% 49.35% 39.96% 36.31% -
Total Cost 6,208,572 6,390,625 6,557,836 6,224,690 5,541,479 3,921,197 3,935,242 7.89%
-
Net Worth 4,091,303 4,390,666 4,985,414 5,444,746 5,333,355 5,358,087 5,111,470 -3.64%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - 48,391 37,254 37,270 -
Div Payout % - - - - 147.89% 32.61% 39.29% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 4,091,303 4,390,666 4,985,414 5,444,746 5,333,355 5,358,087 5,111,470 -3.64%
NOSH 5,000,000 5,000,000 4,985,414 4,995,179 4,984,444 5,054,800 4,962,592 0.12%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.14% 0.54% -3.26% -0.39% 3.86% 7.58% 8.28% -
ROE -2.11% 0.77% -6.55% -4.17% 0.61% 2.13% 1.86% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 125.86 128.78 127.38 124.13 115.64 83.94 86.46 6.45%
EPS -1.73 0.68 -6.55 -4.54 0.66 2.26 1.91 -
DPS 0.00 0.00 0.00 0.00 0.97 0.74 0.75 -
NAPS 0.82 0.88 1.00 1.09 1.07 1.06 1.03 -3.72%
Adjusted Per Share Value based on latest NOSH - 4,995,179
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 125.60 128.51 127.01 124.01 115.28 84.86 85.81 6.55%
EPS -1.73 0.68 -6.53 -4.54 0.65 2.29 1.90 -
DPS 0.00 0.00 0.00 0.00 0.97 0.75 0.75 -
NAPS 0.8183 0.8781 0.9971 1.0889 1.0667 1.0716 1.0223 -3.64%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.20 0.38 0.60 0.695 0.84 0.845 0.81 -
P/RPS 0.16 0.30 0.47 0.56 0.73 1.01 0.94 -25.54%
P/EPS -11.56 55.84 -9.17 -15.30 127.95 37.38 42.37 -
EY -8.65 1.79 -10.91 -6.54 0.78 2.67 2.36 -
DY 0.00 0.00 0.00 0.00 1.16 0.87 0.93 -
P/NAPS 0.24 0.43 0.60 0.64 0.79 0.80 0.79 -18.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 20/12/17 20/12/16 21/12/15 22/12/14 19/12/13 20/12/12 -
Price 0.21 0.39 0.56 0.72 0.80 0.82 0.83 -
P/RPS 0.17 0.30 0.44 0.58 0.69 0.98 0.96 -25.05%
P/EPS -12.14 57.31 -8.55 -15.85 121.86 36.28 43.42 -
EY -8.24 1.74 -11.69 -6.31 0.82 2.76 2.30 -
DY 0.00 0.00 0.00 0.00 1.21 0.90 0.90 -
P/NAPS 0.26 0.44 0.56 0.66 0.75 0.77 0.81 -17.24%

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