[BJLAND] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -64.06%
YoY- -71.66%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 5,912,701 5,848,372 5,764,173 5,395,133 5,012,093 4,597,913 4,242,836 24.83%
PBT 14,227 445,605 439,692 434,543 518,020 528,365 535,741 -91.15%
Tax -192,693 -205,918 -216,998 -213,033 -220,111 -217,380 -214,102 -6.80%
NP -178,466 239,687 222,694 221,510 297,909 310,985 321,639 -
-
NP to SH -398,518 25,806 32,722 36,387 101,243 111,828 114,256 -
-
Tax Rate 1,354.42% 46.21% 49.35% 49.02% 42.49% 41.14% 39.96% -
Total Cost 6,091,167 5,608,685 5,541,479 5,173,623 4,714,184 4,286,928 3,921,197 34.23%
-
Net Worth 4,938,400 5,427,713 5,333,355 5,352,110 5,177,908 5,275,100 5,358,087 -5.30%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 48,391 48,391 48,391 48,391 37,254 37,254 -
Div Payout % - 187.52% 147.89% 132.99% 47.80% 33.31% 32.61% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 4,938,400 5,427,713 5,333,355 5,352,110 5,177,908 5,275,100 5,358,087 -5.30%
NOSH 4,988,283 5,025,660 4,984,444 4,955,657 4,839,166 4,929,999 5,054,800 -0.88%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -3.02% 4.10% 3.86% 4.11% 5.94% 6.76% 7.58% -
ROE -8.07% 0.48% 0.61% 0.68% 1.96% 2.12% 2.13% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 118.53 116.37 115.64 108.87 103.57 93.26 83.94 25.94%
EPS -7.99 0.51 0.66 0.73 2.09 2.27 2.26 -
DPS 0.00 0.96 0.97 0.98 1.00 0.76 0.74 -
NAPS 0.99 1.08 1.07 1.08 1.07 1.07 1.06 -4.46%
Adjusted Per Share Value based on latest NOSH - 4,955,657
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 127.93 126.54 124.72 116.74 108.45 99.49 91.80 24.83%
EPS -8.62 0.56 0.71 0.79 2.19 2.42 2.47 -
DPS 0.00 1.05 1.05 1.05 1.05 0.81 0.81 -
NAPS 1.0685 1.1744 1.154 1.158 1.1204 1.1414 1.1593 -5.30%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.74 0.80 0.84 0.845 0.83 0.815 0.845 -
P/RPS 0.62 0.69 0.73 0.78 0.80 0.87 1.01 -27.83%
P/EPS -9.26 155.80 127.95 115.08 39.67 35.93 37.38 -
EY -10.80 0.64 0.78 0.87 2.52 2.78 2.67 -
DY 0.00 1.20 1.16 1.16 1.20 0.93 0.87 -
P/NAPS 0.75 0.74 0.79 0.78 0.78 0.76 0.80 -4.22%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 24/03/15 22/12/14 22/09/14 25/06/14 25/03/14 19/12/13 -
Price 0.715 0.79 0.80 0.85 0.84 0.835 0.82 -
P/RPS 0.60 0.68 0.69 0.78 0.81 0.90 0.98 -27.96%
P/EPS -8.95 153.85 121.86 115.76 40.15 36.81 36.28 -
EY -11.17 0.65 0.82 0.86 2.49 2.72 2.76 -
DY 0.00 1.22 1.21 1.15 1.19 0.90 0.90 -
P/NAPS 0.72 0.73 0.75 0.79 0.79 0.78 0.77 -4.38%

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