[BJLAND] QoQ Quarter Result on 31-Jul-2013 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 525.42%
YoY- 1383.63%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,557,172 1,387,271 1,039,864 1,027,786 1,142,992 1,032,194 1,053,442 29.85%
PBT 109,463 75,434 117,270 215,853 119,808 82,810 141,824 -15.89%
Tax -60,416 -56,291 -50,302 -53,102 -57,685 -53,013 -43,551 24.45%
NP 49,047 19,143 66,968 162,751 62,123 29,797 98,273 -37.16%
-
NP to SH 5,807 -19,720 12,637 102,519 16,392 -17,292 26,798 -64.02%
-
Tax Rate 55.19% 74.62% 42.89% 24.60% 48.15% 64.02% 30.71% -
Total Cost 1,508,125 1,368,128 972,896 865,035 1,080,869 1,002,397 955,169 35.70%
-
Net Worth 5,177,908 5,275,100 5,358,087 5,374,782 5,165,963 5,088,788 5,111,470 0.86%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 48,391 - - - 37,254 - - -
Div Payout % 833.33% - - - 227.27% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 5,177,908 5,275,100 5,358,087 5,374,782 5,165,963 5,088,788 5,111,470 0.86%
NOSH 4,839,166 4,929,999 5,054,800 4,976,650 4,967,272 4,940,571 4,962,592 -1.66%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 3.15% 1.38% 6.44% 15.84% 5.44% 2.89% 9.33% -
ROE 0.11% -0.37% 0.24% 1.91% 0.32% -0.34% 0.52% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 32.18 28.14 20.57 20.65 23.01 20.89 21.23 32.05%
EPS 0.12 -0.40 0.25 2.06 0.33 -0.35 0.54 -63.41%
DPS 1.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.07 1.07 1.06 1.08 1.04 1.03 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 4,976,650
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 33.69 30.02 22.50 22.24 24.73 22.33 22.79 29.86%
EPS 0.13 -0.43 0.27 2.22 0.35 -0.37 0.58 -63.20%
DPS 1.05 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.1204 1.1414 1.1593 1.163 1.1178 1.1011 1.106 0.86%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.83 0.815 0.845 0.91 0.82 0.83 0.81 -
P/RPS 2.58 2.90 4.11 4.41 3.56 3.97 3.82 -23.07%
P/EPS 691.67 -203.75 338.00 44.17 248.48 -237.14 150.00 177.81%
EY 0.14 -0.49 0.30 2.26 0.40 -0.42 0.67 -64.88%
DY 1.20 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 0.78 0.76 0.80 0.84 0.79 0.81 0.79 -0.84%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 25/03/14 19/12/13 24/09/13 25/06/13 26/03/13 20/12/12 -
Price 0.84 0.835 0.82 0.90 0.88 0.81 0.83 -
P/RPS 2.61 2.97 3.99 4.36 3.82 3.88 3.91 -23.67%
P/EPS 700.00 -208.75 328.00 43.69 266.67 -231.43 153.70 175.52%
EY 0.14 -0.48 0.30 2.29 0.38 -0.43 0.65 -64.16%
DY 1.19 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 0.79 0.78 0.77 0.83 0.85 0.79 0.81 -1.65%

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