[BJLAND] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -89.2%
YoY- 110.4%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 4,763,370 6,365,275 6,457,107 6,425,562 6,430,050 6,380,081 6,407,150 -18.95%
PBT -28,459 71,112 201,627 205,538 599,802 554,108 8,520 -
Tax -146,615 -194,738 -176,566 -170,601 -159,603 -159,966 -178,624 -13.06%
NP -175,074 -123,626 25,061 34,937 440,199 394,142 -170,104 2.06%
-
NP to SH -201,055 -189,525 -8,804 33,953 314,348 275,579 -271,576 -19.19%
-
Tax Rate - 273.85% 87.57% 83.00% 26.61% 28.87% 2,096.53% -
Total Cost 4,938,444 6,488,901 6,432,046 6,390,625 5,989,851 5,985,939 6,577,254 -18.38%
-
Net Worth 4,290,878 4,290,878 4,290,878 4,390,666 4,490,454 4,490,454 5,039,287 -10.76%
Dividend
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 4,290,878 4,290,878 4,290,878 4,390,666 4,490,454 4,490,454 5,039,287 -10.76%
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
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -3.68% -1.94% 0.39% 0.54% 6.85% 6.18% -2.65% -
ROE -4.69% -4.42% -0.21% 0.77% 7.00% 6.14% -5.39% -
Per Share
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 95.47 127.58 129.42 128.78 128.87 127.87 128.42 -18.95%
EPS -4.03 -3.80 -0.18 0.68 6.30 5.52 -5.44 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.86 0.88 0.90 0.90 1.01 -10.76%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 103.07 137.73 139.71 139.03 139.13 138.05 138.63 -18.94%
EPS -4.35 -4.10 -0.19 0.73 6.80 5.96 -5.88 -19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.9284 0.9284 0.95 0.9716 0.9716 1.0904 -10.77%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 29/06/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.285 0.32 0.335 0.38 0.43 0.53 0.59 -
P/RPS 0.30 0.25 0.26 0.30 0.33 0.41 0.46 -26.13%
P/EPS -7.07 -8.42 -189.85 55.84 6.83 9.60 -10.84 -26.13%
EY -14.14 -11.87 -0.53 1.79 14.65 10.42 -9.23 35.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.39 0.43 0.48 0.59 0.58 -32.94%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date - 27/06/18 22/03/18 20/12/17 25/09/17 23/06/17 22/03/17 -
Price 0.00 0.29 0.28 0.39 0.40 0.47 0.565 -
P/RPS 0.00 0.23 0.22 0.30 0.31 0.37 0.44 -
P/EPS 0.00 -7.63 -158.68 57.31 6.35 8.51 -10.38 -
EY 0.00 -13.10 -0.63 1.74 15.75 11.75 -9.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.34 0.33 0.44 0.44 0.52 0.56 -

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