[BJLAND] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -3.21%
YoY- 268.37%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
Revenue 5,172,525 5,711,062 5,829,232 5,766,262 5,699,031 6,240,650 2,979,893 55.34%
PBT 180,773 327,570 373,526 429,676 424,601 544,083 143,786 20.06%
Tax -135,462 -149,356 -153,691 -152,851 -145,550 -188,110 -78,343 54.86%
NP 45,311 178,214 219,835 276,825 279,051 355,973 65,443 -25.44%
-
NP to SH -62,311 39,963 77,258 127,234 131,447 182,528 -15,528 203.36%
-
Tax Rate 74.93% 45.60% 41.15% 35.57% 34.28% 34.57% 54.49% -
Total Cost 5,127,214 5,532,848 5,609,397 5,489,437 5,419,980 5,884,677 2,914,450 57.01%
-
Net Worth 4,044,708 4,290,878 4,091,303 4,141,196 4,191,090 4,240,985 0 -
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
Net Worth 4,044,708 4,290,878 4,091,303 4,141,196 4,191,090 4,240,985 0 -
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 4,989,394 0.16%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
NP Margin 0.88% 3.12% 3.77% 4.80% 4.90% 5.70% 2.20% -
ROE -1.54% 0.93% 1.89% 3.07% 3.14% 4.30% 0.00% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
RPS 104.86 114.46 116.83 115.57 114.22 125.08 59.72 56.77%
EPS -1.26 0.80 1.55 2.55 2.63 3.66 -0.31 206.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.86 0.82 0.83 0.84 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
RPS 103.45 114.22 116.58 115.33 113.98 124.81 59.60 55.33%
EPS -1.25 0.80 1.55 2.54 2.63 3.65 -0.31 204.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8089 0.8582 0.8183 0.8282 0.8382 0.8482 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 -
Price 0.17 0.16 0.19 0.19 0.185 0.23 0.25 -
P/RPS 0.16 0.14 0.16 0.16 0.16 0.18 0.42 -53.73%
P/EPS -13.46 19.98 12.27 7.45 7.02 6.29 -80.33 -75.99%
EY -7.43 5.01 8.15 13.42 14.24 15.91 -1.24 317.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.23 0.23 0.22 0.27 0.00 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 CAGR
Date 26/08/20 09/06/20 20/02/20 25/11/19 27/08/19 24/06/19 - -
Price 0.18 0.18 0.17 0.20 0.215 0.19 0.00 -
P/RPS 0.17 0.16 0.15 0.17 0.19 0.15 0.00 -
P/EPS -14.25 22.47 10.98 7.84 8.16 5.19 0.00 -
EY -7.02 4.45 9.11 12.75 12.25 19.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 0.24 0.26 0.22 0.00 -

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