[BJLAND] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -67.53%
YoY- 461.61%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 6,112,176 5,721,600 4,606,561 4,150,436 4,148,033 3,989,612 3,906,212 7.74%
PBT 592,709 448,189 544,742 464,318 415,848 471,236 416,590 6.04%
Tax -169,210 -194,002 -212,926 -195,540 -178,238 -173,441 -166,909 0.22%
NP 423,498 254,186 331,816 268,778 237,609 297,794 249,681 9.20%
-
NP to SH 262,925 26,665 127,248 21,888 3,897 113,506 47,221 33.11%
-
Tax Rate 28.55% 43.29% 39.09% 42.11% 42.86% 36.81% 40.07% -
Total Cost 5,688,677 5,467,413 4,274,745 3,881,657 3,910,424 3,691,817 3,656,530 7.64%
-
Net Worth 5,291,787 5,399,729 5,318,569 5,123,781 4,969,099 5,177,496 5,137,813 0.49%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 5,291,787 5,399,729 5,318,569 5,123,781 4,969,099 5,177,496 5,137,813 0.49%
NOSH 4,992,252 4,999,749 4,970,625 4,974,545 4,871,666 4,978,362 1,247,042 25.99%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 6.93% 4.44% 7.20% 6.48% 5.73% 7.46% 6.39% -
ROE 4.97% 0.49% 2.39% 0.43% 0.08% 2.19% 0.92% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 122.43 114.44 92.68 83.43 85.15 80.14 313.24 -14.48%
EPS 5.27 0.53 2.56 0.44 0.08 2.28 3.79 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.07 1.03 1.02 1.04 4.12 -20.24%
Adjusted Per Share Value based on latest NOSH - 4,940,571
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 132.25 123.80 99.67 89.80 89.75 86.32 84.52 7.74%
EPS 5.69 0.58 2.75 0.47 0.08 2.46 1.02 33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.145 1.1684 1.1508 1.1086 1.0752 1.1203 1.1117 0.49%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.71 0.80 0.815 0.83 0.94 1.19 2.03 -
P/RPS 0.58 0.70 0.88 0.99 1.10 1.48 0.65 -1.88%
P/EPS 13.48 150.00 31.84 188.64 1,175.00 52.19 53.61 -20.54%
EY 7.42 0.67 3.14 0.53 0.09 1.92 1.87 25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.76 0.81 0.92 1.14 0.49 5.35%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 23/03/16 24/03/15 25/03/14 26/03/13 26/03/12 22/03/11 22/03/10 -
Price 0.70 0.79 0.835 0.81 0.85 1.08 1.99 -
P/RPS 0.57 0.69 0.90 0.97 1.00 1.35 0.64 -1.91%
P/EPS 13.29 148.12 32.62 184.09 1,062.50 47.37 52.55 -20.46%
EY 7.52 0.68 3.07 0.54 0.09 2.11 1.90 25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.78 0.79 0.83 1.04 0.48 5.44%

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