[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -51.3%
YoY- 461.61%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 2,067,650 1,027,786 4,246,613 3,112,827 2,080,633 1,027,191 4,195,638 -37.52%
PBT 333,123 215,853 461,390 348,239 265,429 123,605 488,402 -22.46%
Tax -103,404 -53,102 -188,393 -146,655 -93,642 -50,091 -184,851 -32.03%
NP 229,719 162,751 272,997 201,584 171,787 73,514 303,551 -16.91%
-
NP to SH 115,156 102,519 33,033 16,416 33,708 6,910 72,900 35.52%
-
Tax Rate 31.04% 24.60% 40.83% 42.11% 35.28% 40.53% 37.85% -
Total Cost 1,837,931 865,035 3,973,616 2,911,243 1,908,846 953,677 3,892,087 -39.27%
-
Net Worth 5,284,214 5,374,782 5,169,745 5,123,781 5,105,770 5,133,142 5,212,911 0.90%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 37,281 - - - 37,235 -
Div Payout % - - 112.86% - - - 51.08% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 5,284,214 5,374,782 5,169,745 5,123,781 5,105,770 5,133,142 5,212,911 0.90%
NOSH 4,985,108 4,976,650 4,970,908 4,974,545 4,957,058 4,935,714 4,964,677 0.27%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 11.11% 15.84% 6.43% 6.48% 8.26% 7.16% 7.23% -
ROE 2.18% 1.91% 0.64% 0.32% 0.66% 0.13% 1.40% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 41.48 20.65 85.43 62.58 41.97 20.81 84.51 -37.69%
EPS 2.31 2.06 0.66 0.33 0.68 0.14 1.46 35.66%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 1.06 1.08 1.04 1.03 1.03 1.04 1.05 0.63%
Adjusted Per Share Value based on latest NOSH - 4,940,571
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 44.74 22.24 91.88 67.35 45.02 22.23 90.78 -37.52%
EPS 2.49 2.22 0.71 0.36 0.73 0.15 1.58 35.31%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.81 -
NAPS 1.1434 1.163 1.1186 1.1086 1.1047 1.1107 1.1279 0.91%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.845 0.91 0.82 0.83 0.81 0.84 0.84 -
P/RPS 2.04 4.41 0.96 1.33 1.93 4.04 0.99 61.71%
P/EPS 36.58 44.17 123.40 251.52 119.12 600.00 57.21 -25.72%
EY 2.73 2.26 0.81 0.40 0.84 0.17 1.75 34.39%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.89 -
P/NAPS 0.80 0.84 0.79 0.81 0.79 0.81 0.80 0.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 24/09/13 25/06/13 26/03/13 20/12/12 20/09/12 25/06/12 -
Price 0.82 0.90 0.88 0.81 0.83 0.79 0.85 -
P/RPS 1.98 4.36 1.03 1.29 1.98 3.80 1.01 56.44%
P/EPS 35.50 43.69 132.43 245.45 122.06 564.29 57.89 -27.75%
EY 2.82 2.29 0.76 0.41 0.82 0.18 1.73 38.38%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.88 -
P/NAPS 0.77 0.83 0.85 0.79 0.81 0.76 0.81 -3.31%

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