[BJLAND] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -18.58%
YoY- -77.43%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 8,034,936 6,831,976 3,852,156 5,821,016 6,303,700 0 6,486,952 4.22%
PBT 462,328 385,456 -305,384 91,980 326,072 0 486,644 -0.98%
Tax -165,148 -168,560 -25,080 -105,284 -175,056 0 -198,680 -3.51%
NP 297,180 216,896 -330,464 -13,304 151,016 0 287,964 0.61%
-
NP to SH 147,460 33,808 -297,212 -167,512 -23,948 0 66,324 16.71%
-
Tax Rate 35.72% 43.73% - 114.46% 53.69% - 40.83% -
Total Cost 7,737,756 6,615,080 4,182,620 5,834,320 6,152,684 0 6,198,988 4.38%
-
Net Worth 3,936,400 3,690,375 3,788,784 3,985,605 4,141,196 0 4,041,409 -0.50%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 3,936,400 3,690,375 3,788,784 3,985,605 4,141,196 0 4,041,409 -0.50%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 3.70% 3.17% -8.58% -0.23% 2.40% 0.00% 4.44% -
ROE 3.75% 0.92% -7.84% -4.20% -0.58% 0.00% 1.64% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 163.30 138.85 78.29 118.30 126.34 0.00 130.01 4.50%
EPS 3.00 0.68 -6.04 -3.40 -0.48 0.00 1.32 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.77 0.81 0.83 0.00 0.81 -0.23%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 160.70 136.64 77.04 116.42 126.07 0.00 129.74 4.22%
EPS 2.95 0.68 -5.94 -3.35 -0.48 0.00 1.33 16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7873 0.7381 0.7578 0.7971 0.8282 0.00 0.8083 -0.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.29 0.26 0.245 0.175 0.19 0.24 0.26 -
P/RPS 0.18 0.19 0.31 0.15 0.15 0.00 0.20 -2.01%
P/EPS 9.68 37.84 -4.06 -5.14 -39.59 0.00 19.56 -12.72%
EY 10.33 2.64 -24.65 -19.45 -2.53 0.00 5.11 14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.32 0.22 0.23 0.00 0.32 2.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 28/11/23 24/11/22 24/11/21 24/11/20 25/11/19 - 25/09/18 -
Price 0.27 0.225 0.23 0.205 0.20 0.00 0.23 -
P/RPS 0.17 0.16 0.29 0.17 0.16 0.00 0.18 -1.09%
P/EPS 9.01 32.75 -3.81 -6.02 -41.67 0.00 17.30 -11.85%
EY 11.10 3.05 -26.26 -16.61 -2.40 0.00 5.78 13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.30 0.25 0.24 0.00 0.28 3.82%

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