[BJLAND] YoY Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 50.92%
YoY- -54.69%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 6,283,997 5,910,163 5,021,299 4,246,613 4,195,638 4,056,503 4,048,633 7.59%
PBT 8,961 25,276 535,248 461,390 488,402 468,398 465,794 -48.20%
Tax -173,985 -187,104 -226,235 -188,393 -184,851 -186,503 -155,993 1.83%
NP -165,024 -161,828 309,013 272,997 303,551 281,895 309,801 -
-
NP to SH -270,637 -382,960 104,620 33,033 72,900 87,848 111,963 -
-
Tax Rate 1,941.58% 740.24% 42.27% 40.83% 37.85% 39.82% 33.49% -
Total Cost 6,449,021 6,071,991 4,712,286 3,973,616 3,892,087 3,774,608 3,738,832 9.50%
-
Net Worth 4,339,839 4,887,955 5,386,327 5,169,745 5,212,911 5,114,712 1,282,904 22.49%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - 49,873 37,281 37,235 37,243 18,683 -
Div Payout % - - 47.67% 112.86% 51.08% 42.39% 16.69% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 4,339,839 4,887,955 5,386,327 5,169,745 5,212,911 5,114,712 1,282,904 22.49%
NOSH 4,988,320 4,987,709 4,987,339 4,970,908 4,964,677 4,965,740 1,245,538 25.99%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -2.63% -2.74% 6.15% 6.43% 7.23% 6.95% 7.65% -
ROE -6.24% -7.83% 1.94% 0.64% 1.40% 1.72% 8.73% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 125.97 118.49 100.68 85.43 84.51 81.69 325.05 -14.60%
EPS -5.42 -7.68 2.10 0.66 1.46 1.77 2.24 -
DPS 0.00 0.00 1.00 0.75 0.75 0.75 1.50 -
NAPS 0.87 0.98 1.08 1.04 1.05 1.03 1.03 -2.77%
Adjusted Per Share Value based on latest NOSH - 4,967,272
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 135.97 127.88 108.65 91.88 90.78 87.77 87.60 7.59%
EPS -5.86 -8.29 2.26 0.71 1.58 1.90 2.42 -
DPS 0.00 0.00 1.08 0.81 0.81 0.81 0.40 -
NAPS 0.939 1.0576 1.1655 1.1186 1.1279 1.1067 0.2776 22.49%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.70 0.74 0.83 0.82 0.84 1.16 2.12 -
P/RPS 0.56 0.62 0.82 0.96 0.99 1.42 0.65 -2.45%
P/EPS -12.90 -9.64 39.57 123.40 57.21 65.57 23.58 -
EY -7.75 -10.38 2.53 0.81 1.75 1.53 4.24 -
DY 0.00 0.00 1.20 0.91 0.89 0.65 0.71 -
P/NAPS 0.80 0.76 0.77 0.79 0.80 1.13 2.06 -14.57%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 26/06/15 25/06/14 25/06/13 25/06/12 27/06/11 23/06/10 -
Price 0.70 0.715 0.84 0.88 0.85 1.06 2.04 -
P/RPS 0.56 0.60 0.83 1.03 1.01 1.30 0.63 -1.94%
P/EPS -12.90 -9.31 40.04 132.43 57.89 59.92 22.69 -
EY -7.75 -10.74 2.50 0.76 1.73 1.67 4.41 -
DY 0.00 0.00 1.19 0.85 0.88 0.71 0.74 -
P/NAPS 0.80 0.73 0.78 0.85 0.81 1.03 1.98 -14.00%

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