[BJLAND] QoQ TTM Result on 31-Jul-2015 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -6.96%
YoY- -1271.49%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 6,288,060 6,205,633 6,200,708 6,001,007 5,912,701 5,848,372 5,764,173 5.97%
PBT 10,065 122,617 171,641 -16,028 14,227 445,605 439,692 -91.95%
Tax -184,486 -174,099 -195,623 -189,979 -192,693 -205,918 -216,998 -10.26%
NP -174,421 -51,482 -23,982 -206,007 -178,466 239,687 222,694 -
-
NP to SH -261,388 -221,323 -226,942 -426,269 -398,518 25,806 32,722 -
-
Tax Rate 1,832.95% 141.99% 113.97% - 1,354.42% 46.21% 49.35% -
Total Cost 6,462,481 6,257,115 6,224,690 6,207,014 6,091,167 5,608,685 5,541,479 10.80%
-
Net Worth 4,341,309 5,304,290 5,444,746 4,955,999 4,938,400 5,427,713 5,333,355 -12.83%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - 48,391 48,391 -
Div Payout % - - - - - 187.52% 147.89% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 4,341,309 5,304,290 5,444,746 4,955,999 4,938,400 5,427,713 5,333,355 -12.83%
NOSH 4,990,011 5,004,047 4,995,179 4,955,999 4,988,283 5,025,660 4,984,444 0.07%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -2.77% -0.83% -0.39% -3.43% -3.02% 4.10% 3.86% -
ROE -6.02% -4.17% -4.17% -8.60% -8.07% 0.48% 0.61% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 126.01 124.01 124.13 121.09 118.53 116.37 115.64 5.89%
EPS -5.24 -4.42 -4.54 -8.60 -7.99 0.51 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.96 0.97 -
NAPS 0.87 1.06 1.09 1.00 0.99 1.08 1.07 -12.89%
Adjusted Per Share Value based on latest NOSH - 4,955,999
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 136.06 134.27 134.17 129.85 127.93 126.54 124.72 5.97%
EPS -5.66 -4.79 -4.91 -9.22 -8.62 0.56 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 1.05 1.05 -
NAPS 0.9393 1.1477 1.1781 1.0723 1.0685 1.1744 1.154 -12.83%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.70 0.71 0.695 0.70 0.74 0.80 0.84 -
P/RPS 0.56 0.57 0.56 0.58 0.62 0.69 0.73 -16.21%
P/EPS -13.36 -16.05 -15.30 -8.14 -9.26 155.80 127.95 -
EY -7.48 -6.23 -6.54 -12.29 -10.80 0.64 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.20 1.16 -
P/NAPS 0.80 0.67 0.64 0.70 0.75 0.74 0.79 0.84%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 23/03/16 21/12/15 21/09/15 26/06/15 24/03/15 22/12/14 -
Price 0.70 0.70 0.72 0.685 0.715 0.79 0.80 -
P/RPS 0.56 0.56 0.58 0.57 0.60 0.68 0.69 -13.00%
P/EPS -13.36 -15.83 -15.85 -7.96 -8.95 153.85 121.86 -
EY -7.48 -6.32 -6.31 -12.56 -11.17 0.65 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 1.22 1.21 -
P/NAPS 0.80 0.66 0.66 0.69 0.72 0.73 0.75 4.40%

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