[BJLAND] QoQ TTM Result on 31-Oct-2013 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -11.03%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 5,395,133 5,012,093 4,597,913 4,242,836 4,256,414 4,255,819 4,201,399 18.19%
PBT 434,543 518,020 528,365 535,741 560,295 468,047 526,154 -12.00%
Tax -213,033 -220,111 -217,380 -214,102 -207,351 -204,340 -207,237 1.86%
NP 221,510 297,909 310,985 321,639 352,944 263,707 318,917 -21.62%
-
NP to SH 36,387 101,243 111,828 114,256 128,417 32,808 75,055 -38.36%
-
Tax Rate 49.02% 42.49% 41.14% 39.96% 37.01% 43.66% 39.39% -
Total Cost 5,173,623 4,714,184 4,286,928 3,921,197 3,903,470 3,992,112 3,882,482 21.15%
-
Net Worth 5,352,110 5,177,908 5,275,100 5,358,087 5,374,782 5,165,963 5,088,788 3.43%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 48,391 48,391 37,254 37,254 37,254 37,254 37,270 19.07%
Div Payout % 132.99% 47.80% 33.31% 32.61% 29.01% 113.55% 49.66% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 5,352,110 5,177,908 5,275,100 5,358,087 5,374,782 5,165,963 5,088,788 3.43%
NOSH 4,955,657 4,839,166 4,929,999 5,054,800 4,976,650 4,967,272 4,940,571 0.20%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.11% 5.94% 6.76% 7.58% 8.29% 6.20% 7.59% -
ROE 0.68% 1.96% 2.12% 2.13% 2.39% 0.64% 1.47% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 108.87 103.57 93.26 83.94 85.53 85.68 85.04 17.95%
EPS 0.73 2.09 2.27 2.26 2.58 0.66 1.52 -38.75%
DPS 0.98 1.00 0.76 0.74 0.75 0.75 0.75 19.57%
NAPS 1.08 1.07 1.07 1.06 1.08 1.04 1.03 3.21%
Adjusted Per Share Value based on latest NOSH - 5,054,800
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 107.90 100.24 91.96 84.86 85.13 85.12 84.03 18.19%
EPS 0.73 2.02 2.24 2.29 2.57 0.66 1.50 -38.21%
DPS 0.97 0.97 0.75 0.75 0.75 0.75 0.75 18.76%
NAPS 1.0704 1.0356 1.055 1.0716 1.075 1.0332 1.0178 3.42%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.845 0.83 0.815 0.845 0.91 0.82 0.83 -
P/RPS 0.78 0.80 0.87 1.01 1.06 0.96 0.98 -14.15%
P/EPS 115.08 39.67 35.93 37.38 35.27 124.15 54.64 64.53%
EY 0.87 2.52 2.78 2.67 2.84 0.81 1.83 -39.16%
DY 1.16 1.20 0.93 0.87 0.82 0.91 0.90 18.48%
P/NAPS 0.78 0.78 0.76 0.80 0.84 0.79 0.81 -2.49%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 22/09/14 25/06/14 25/03/14 19/12/13 24/09/13 25/06/13 26/03/13 -
Price 0.85 0.84 0.835 0.82 0.90 0.88 0.81 -
P/RPS 0.78 0.81 0.90 0.98 1.05 1.03 0.95 -12.34%
P/EPS 115.76 40.15 36.81 36.28 34.88 133.24 53.32 67.90%
EY 0.86 2.49 2.72 2.76 2.87 0.75 1.88 -40.71%
DY 1.15 1.19 0.90 0.90 0.83 0.85 0.93 15.25%
P/NAPS 0.79 0.79 0.78 0.77 0.83 0.85 0.79 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