[BJLAND] QoQ TTM 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- 291.42%
YoY- 92.85%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 5,012,093 4,597,913 4,242,836 4,256,414 4,255,819 4,201,399 4,290,636 10.94%
PBT 518,020 528,365 535,741 560,295 468,047 526,154 558,001 -4.84%
Tax -220,111 -217,380 -214,102 -207,351 -204,340 -207,237 -202,607 5.69%
NP 297,909 310,985 321,639 352,944 263,707 318,917 355,394 -11.12%
-
NP to SH 101,243 111,828 114,256 128,417 32,808 75,055 94,869 4.44%
-
Tax Rate 42.49% 41.14% 39.96% 37.01% 43.66% 39.39% 36.31% -
Total Cost 4,714,184 4,286,928 3,921,197 3,903,470 3,992,112 3,882,482 3,935,242 12.83%
-
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 37,254 37,254 37,254 37,270 37,270 19.07%
Div Payout % 47.80% 33.31% 32.61% 29.01% 113.55% 49.66% 39.29% -
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 5.94% 6.76% 7.58% 8.29% 6.20% 7.59% 8.28% -
ROE 1.96% 2.12% 2.13% 2.39% 0.64% 1.47% 1.86% -
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 103.57 93.26 83.94 85.53 85.68 85.04 86.46 12.82%
EPS 2.09 2.27 2.26 2.58 0.66 1.52 1.91 6.20%
DPS 1.00 0.76 0.74 0.75 0.75 0.75 0.75 21.20%
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 100.24 91.96 84.86 85.13 85.12 84.03 85.81 10.94%
EPS 2.02 2.24 2.29 2.57 0.66 1.50 1.90 4.17%
DPS 0.97 0.75 0.75 0.75 0.75 0.75 0.75 18.76%
NAPS 1.0356 1.055 1.0716 1.075 1.0332 1.0178 1.0223 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 0.80 0.87 1.01 1.06 0.96 0.98 0.94 -10.21%
P/EPS 39.67 35.93 37.38 35.27 124.15 54.64 42.37 -4.30%
EY 2.52 2.78 2.67 2.84 0.81 1.83 2.36 4.48%
DY 1.20 0.93 0.87 0.82 0.91 0.90 0.93 18.57%
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 0.81 0.90 0.98 1.05 1.03 0.95 0.96 -10.73%
P/EPS 40.15 36.81 36.28 34.88 133.24 53.32 43.42 -5.09%
EY 2.49 2.72 2.76 2.87 0.75 1.88 2.30 5.44%
DY 1.19 0.90 0.90 0.83 0.85 0.93 0.90 20.52%
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