[BJLAND] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -38.09%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 5,996,528 5,910,163 5,721,600 5,639,460 5,643,304 5,021,299 4,606,561 19.27%
PBT 408,484 25,276 448,189 509,590 529,504 535,248 544,742 -17.50%
Tax -173,240 -187,104 -194,002 -200,582 -184,096 -226,235 -212,926 -12.88%
NP 235,244 -161,828 254,186 309,008 345,408 309,013 331,816 -20.54%
-
NP to SH 39,648 -382,960 26,665 93,270 150,652 104,620 127,248 -54.13%
-
Tax Rate 42.41% 740.24% 43.29% 39.36% 34.77% 42.27% 39.09% -
Total Cost 5,761,284 6,071,991 5,467,413 5,330,452 5,297,896 4,712,286 4,274,745 22.07%
-
Net Worth 4,955,999 4,887,955 5,399,729 5,308,452 5,352,110 5,386,327 5,318,569 -4.61%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - 49,873 - -
Div Payout % - - - - - 47.67% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 4,955,999 4,887,955 5,399,729 5,308,452 5,352,110 5,386,327 5,318,569 -4.61%
NOSH 4,955,999 4,987,709 4,999,749 4,961,170 4,955,657 4,987,339 4,970,625 -0.19%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 3.92% -2.74% 4.44% 5.48% 6.12% 6.15% 7.20% -
ROE 0.80% -7.83% 0.49% 1.76% 2.81% 1.94% 2.39% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 121.00 118.49 114.44 113.67 113.88 100.68 92.68 19.51%
EPS 0.80 -7.68 0.53 1.88 3.04 2.10 2.56 -54.04%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 0.98 1.08 1.07 1.08 1.08 1.07 -4.42%
Adjusted Per Share Value based on latest NOSH - 4,984,444
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 119.93 118.20 114.43 112.79 112.87 100.43 92.13 19.27%
EPS 0.79 -7.66 0.53 1.87 3.01 2.09 2.54 -54.19%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.9912 0.9776 1.0799 1.0617 1.0704 1.0773 1.0637 -4.60%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.70 0.74 0.80 0.84 0.845 0.83 0.815 -
P/RPS 0.58 0.62 0.70 0.74 0.74 0.82 0.88 -24.32%
P/EPS 87.50 -9.64 150.00 44.68 27.80 39.57 31.84 96.55%
EY 1.14 -10.38 0.67 2.24 3.60 2.53 3.14 -49.20%
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.70 0.76 0.74 0.79 0.78 0.77 0.76 -5.34%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 21/09/15 26/06/15 24/03/15 22/12/14 22/09/14 25/06/14 25/03/14 -
Price 0.685 0.715 0.79 0.80 0.85 0.84 0.835 -
P/RPS 0.57 0.60 0.69 0.70 0.75 0.83 0.90 -26.31%
P/EPS 85.62 -9.31 148.12 42.55 27.96 40.04 32.62 90.61%
EY 1.17 -10.74 0.68 2.35 3.58 2.50 3.07 -47.52%
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 0.69 0.73 0.73 0.75 0.79 0.78 0.78 -7.86%

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