[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 59.74%
YoY- -374.81%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 6,380,081 6,270,962 6,340,678 6,207,744 6,283,997 6,112,176 6,215,474 1.75%
PBT 554,108 590,649 704,470 215,508 8,961 592,709 824,418 -23.28%
Tax -159,966 -161,394 -152,000 -193,944 -173,985 -169,210 -206,442 -15.64%
NP 394,142 429,254 552,470 21,564 -165,024 423,498 617,976 -25.92%
-
NP to SH 275,579 249,341 306,466 -108,956 -270,637 262,925 436,422 -26.41%
-
Tax Rate 28.87% 27.32% 21.58% 89.99% 1,941.58% 28.55% 25.04% -
Total Cost 5,985,939 5,841,708 5,788,208 6,186,180 6,449,021 5,688,677 5,597,498 4.57%
-
Net Worth 4,490,454 5,039,287 4,991,303 4,704,918 4,339,839 5,291,787 5,442,791 -12.04%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 4,490,454 5,039,287 4,991,303 4,704,918 4,339,839 5,291,787 5,442,791 -12.04%
NOSH 5,000,000 5,000,000 4,991,303 4,952,545 4,988,320 4,992,252 4,993,386 0.08%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 6.18% 6.85% 8.71% 0.35% -2.63% 6.93% 9.94% -
ROE 6.14% 4.95% 6.14% -2.32% -6.24% 4.97% 8.02% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 127.87 125.69 127.03 125.34 125.97 122.43 124.47 1.81%
EPS 5.52 5.00 6.14 -2.20 -5.42 5.27 8.74 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.01 1.00 0.95 0.87 1.06 1.09 -11.99%
Adjusted Per Share Value based on latest NOSH - 4,952,545
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 127.60 125.42 126.81 124.15 125.68 122.24 124.31 1.75%
EPS 5.51 4.99 6.13 -2.18 -5.41 5.26 8.73 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8981 1.0079 0.9983 0.941 0.868 1.0584 1.0886 -12.04%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.53 0.59 0.60 0.69 0.70 0.71 0.695 -
P/RPS 0.41 0.47 0.47 0.55 0.56 0.58 0.56 -18.78%
P/EPS 9.60 11.81 9.77 -31.36 -12.90 13.48 7.95 13.41%
EY 10.42 8.47 10.23 -3.19 -7.75 7.42 12.58 -11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.60 0.73 0.80 0.67 0.64 -5.28%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 22/03/17 20/12/16 22/09/16 27/06/16 23/03/16 21/12/15 -
Price 0.47 0.565 0.56 0.67 0.70 0.70 0.72 -
P/RPS 0.37 0.45 0.44 0.53 0.56 0.57 0.58 -25.91%
P/EPS 8.51 11.31 9.12 -30.45 -12.90 13.29 8.24 2.17%
EY 11.75 8.85 10.96 -3.28 -7.75 7.52 12.14 -2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.56 0.71 0.80 0.66 0.66 -14.70%

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