[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -17.12%
YoY- 481.36%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 2,819,730 1,410,826 5,021,299 3,454,921 2,067,650 1,027,786 4,246,613 -23.83%
PBT 254,795 132,376 535,248 408,557 333,123 215,853 461,390 -32.61%
Tax -100,291 -46,024 -226,235 -159,695 -103,404 -53,102 -188,393 -34.23%
NP 154,504 86,352 309,013 248,862 229,719 162,751 272,997 -31.50%
-
NP to SH 46,635 37,663 104,620 95,436 115,156 102,519 33,033 25.76%
-
Tax Rate 39.36% 34.77% 42.27% 39.09% 31.04% 24.60% 40.83% -
Total Cost 2,665,226 1,324,474 4,712,286 3,206,059 1,837,931 865,035 3,973,616 -23.32%
-
Net Worth 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 5,169,745 1.77%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 49,873 - - - 37,281 -
Div Payout % - - 47.67% - - - 112.86% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 5,308,452 5,352,110 5,386,327 5,318,569 5,284,214 5,374,782 5,169,745 1.77%
NOSH 4,961,170 4,955,657 4,987,339 4,970,625 4,985,108 4,976,650 4,970,908 -0.13%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 5.48% 6.12% 6.15% 7.20% 11.11% 15.84% 6.43% -
ROE 0.88% 0.70% 1.94% 1.79% 2.18% 1.91% 0.64% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 56.84 28.47 100.68 69.51 41.48 20.65 85.43 -23.73%
EPS 0.94 0.76 2.10 1.92 2.31 2.06 0.66 26.50%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.75 -
NAPS 1.07 1.08 1.08 1.07 1.06 1.08 1.04 1.90%
Adjusted Per Share Value based on latest NOSH - 4,929,999
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 61.01 30.53 108.65 74.75 44.74 22.24 91.88 -23.83%
EPS 1.01 0.81 2.26 2.06 2.49 2.22 0.71 26.40%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.81 -
NAPS 1.1486 1.158 1.1655 1.1508 1.1434 1.163 1.1186 1.77%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.84 0.845 0.83 0.815 0.845 0.91 0.82 -
P/RPS 1.48 2.97 0.82 1.17 2.04 4.41 0.96 33.34%
P/EPS 89.36 111.18 39.57 42.45 36.58 44.17 123.40 -19.31%
EY 1.12 0.90 2.53 2.36 2.73 2.26 0.81 24.04%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.91 -
P/NAPS 0.79 0.78 0.77 0.76 0.80 0.84 0.79 0.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 25/06/13 -
Price 0.80 0.85 0.84 0.835 0.82 0.90 0.88 -
P/RPS 1.41 2.99 0.83 1.20 1.98 4.36 1.03 23.21%
P/EPS 85.11 111.84 40.04 43.49 35.50 43.69 132.43 -25.46%
EY 1.18 0.89 2.50 2.30 2.82 2.29 0.76 33.97%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.85 -
P/NAPS 0.75 0.79 0.78 0.78 0.77 0.83 0.85 -7.98%

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