[BJLAND] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -39.28%
YoY- 421.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 5,051,854 5,172,525 5,711,062 5,829,232 5,766,262 5,699,031 6,240,650 -13.81%
PBT 122,250 180,773 327,570 373,526 429,676 424,601 544,083 -65.00%
Tax -118,019 -135,462 -149,356 -153,691 -152,851 -145,550 -188,110 -27.95%
NP 4,231 45,311 178,214 219,835 276,825 279,051 355,973 -95.57%
-
NP to SH -98,202 -62,311 39,963 77,258 127,234 131,447 182,528 -
-
Tax Rate 96.54% 74.93% 45.60% 41.15% 35.57% 34.28% 34.57% -
Total Cost 5,047,623 5,127,214 5,532,848 5,609,397 5,489,437 5,419,980 5,884,677 -10.22%
-
Net Worth 3,985,605 4,044,708 4,290,878 4,091,303 4,141,196 4,191,090 4,240,985 -4.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 3,985,605 4,044,708 4,290,878 4,091,303 4,141,196 4,191,090 4,240,985 -4.27%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin 0.08% 0.88% 3.12% 3.77% 4.80% 4.90% 5.70% -
ROE -2.46% -1.54% 0.93% 1.89% 3.07% 3.14% 4.30% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 102.67 104.86 114.46 116.83 115.57 114.22 125.08 -12.96%
EPS -2.00 -1.26 0.80 1.55 2.55 2.63 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.86 0.82 0.83 0.84 0.85 -3.33%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 101.04 103.45 114.22 116.58 115.33 113.98 124.81 -13.80%
EPS -1.96 -1.25 0.80 1.55 2.54 2.63 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7971 0.8089 0.8582 0.8183 0.8282 0.8382 0.8482 -4.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 -
Price 0.175 0.17 0.16 0.19 0.19 0.185 0.23 -
P/RPS 0.17 0.16 0.14 0.16 0.16 0.16 0.18 -3.94%
P/EPS -8.77 -13.46 19.98 12.27 7.45 7.02 6.29 -
EY -11.40 -7.43 5.01 8.15 13.42 14.24 15.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.19 0.23 0.23 0.22 0.27 -13.41%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 24/11/20 26/08/20 09/06/20 20/02/20 25/11/19 27/08/19 24/06/19 -
Price 0.205 0.18 0.18 0.17 0.20 0.215 0.19 -
P/RPS 0.20 0.17 0.16 0.15 0.17 0.19 0.15 22.42%
P/EPS -10.27 -14.25 22.47 10.98 7.84 8.16 5.19 -
EY -9.74 -7.02 4.45 9.11 12.75 12.25 19.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.21 0.21 0.24 0.26 0.22 9.40%

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