[BJLAND] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 9.62%
YoY- 216.71%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 4,291,200 2,819,730 1,410,826 5,021,299 3,454,921 2,067,650 1,027,786 158.61%
PBT 336,142 254,795 132,376 535,248 408,557 333,123 215,853 34.24%
Tax -145,502 -100,291 -46,024 -226,235 -159,695 -103,404 -53,102 95.45%
NP 190,640 154,504 86,352 309,013 248,862 229,719 162,751 11.08%
-
NP to SH 19,999 46,635 37,663 104,620 95,436 115,156 102,519 -66.26%
-
Tax Rate 43.29% 39.36% 34.77% 42.27% 39.09% 31.04% 24.60% -
Total Cost 4,100,560 2,665,226 1,324,474 4,712,286 3,206,059 1,837,931 865,035 181.39%
-
Net Worth 5,399,730 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 0.30%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - 49,873 - - - -
Div Payout % - - - 47.67% - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 5,399,730 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 0.30%
NOSH 4,999,749 4,961,170 4,955,657 4,987,339 4,970,625 4,985,108 4,976,650 0.30%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 4.44% 5.48% 6.12% 6.15% 7.20% 11.11% 15.84% -
ROE 0.37% 0.88% 0.70% 1.94% 1.79% 2.18% 1.91% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 85.83 56.84 28.47 100.68 69.51 41.48 20.65 157.84%
EPS 0.40 0.94 0.76 2.10 1.92 2.31 2.06 -66.36%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.08 1.08 1.07 1.06 1.08 0.00%
Adjusted Per Share Value based on latest NOSH - 4,839,166
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 85.82 56.39 28.22 100.43 69.10 41.35 20.56 158.57%
EPS 0.40 0.93 0.75 2.09 1.91 2.30 2.05 -66.25%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0799 1.0617 1.0704 1.0773 1.0637 1.0568 1.075 0.30%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.80 0.84 0.845 0.83 0.815 0.845 0.91 -
P/RPS 0.93 1.48 2.97 0.82 1.17 2.04 4.41 -64.47%
P/EPS 200.00 89.36 111.18 39.57 42.45 36.58 44.17 172.94%
EY 0.50 1.12 0.90 2.53 2.36 2.73 2.26 -63.31%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.78 0.77 0.76 0.80 0.84 -8.08%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 -
Price 0.79 0.80 0.85 0.84 0.835 0.82 0.90 -
P/RPS 0.92 1.41 2.99 0.83 1.20 1.98 4.36 -64.45%
P/EPS 197.50 85.11 111.84 40.04 43.49 35.50 43.69 172.64%
EY 0.51 1.18 0.89 2.50 2.30 2.82 2.29 -63.15%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.79 0.78 0.78 0.77 0.83 -8.18%

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