[BJLAND] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 110.35%
YoY- -73.68%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 6,486,952 6,407,620 6,207,744 5,996,528 5,643,304 4,111,144 4,108,764 7.90%
PBT 486,644 398,284 215,508 408,484 529,504 863,412 494,420 -0.26%
Tax -198,680 -192,492 -193,944 -173,240 -184,096 -212,408 -200,364 -0.14%
NP 287,964 205,792 21,564 235,244 345,408 651,004 294,056 -0.34%
-
NP to SH 66,324 46,120 -108,956 39,648 150,652 410,076 27,640 15.69%
-
Tax Rate 40.83% 48.33% 89.99% 42.41% 34.77% 24.60% 40.53% -
Total Cost 6,198,988 6,201,828 6,186,180 5,761,284 5,297,896 3,460,140 3,814,708 8.42%
-
Net Worth 4,041,409 4,490,454 4,704,918 4,955,999 5,352,110 5,374,782 5,133,142 -3.90%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 4,041,409 4,490,454 4,704,918 4,955,999 5,352,110 5,374,782 5,133,142 -3.90%
NOSH 5,000,000 5,000,000 4,952,545 4,955,999 4,955,657 4,976,650 4,935,714 0.21%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 4.44% 3.21% 0.35% 3.92% 6.12% 15.84% 7.16% -
ROE 1.64% 1.03% -2.32% 0.80% 2.81% 7.63% 0.54% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 130.01 128.42 125.34 121.00 113.88 82.61 83.25 7.70%
EPS 1.32 0.92 -2.20 0.80 3.04 8.24 0.56 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.90 0.95 1.00 1.08 1.08 1.04 -4.07%
Adjusted Per Share Value based on latest NOSH - 4,955,999
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 129.74 128.15 124.15 119.93 112.87 82.22 82.18 7.90%
EPS 1.33 0.92 -2.18 0.79 3.01 8.20 0.55 15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8083 0.8981 0.941 0.9912 1.0704 1.075 1.0266 -3.90%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.26 0.43 0.69 0.70 0.845 0.91 0.84 -
P/RPS 0.20 0.33 0.55 0.58 0.74 1.10 1.01 -23.64%
P/EPS 19.56 46.52 -31.36 87.50 27.80 11.04 150.00 -28.77%
EY 5.11 2.15 -3.19 1.14 3.60 9.05 0.67 40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.48 0.73 0.70 0.78 0.84 0.81 -14.33%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 25/09/18 25/09/17 22/09/16 21/09/15 22/09/14 24/09/13 20/09/12 -
Price 0.23 0.40 0.67 0.685 0.85 0.90 0.79 -
P/RPS 0.18 0.31 0.53 0.57 0.75 1.09 0.95 -24.20%
P/EPS 17.30 43.27 -30.45 85.62 27.96 10.92 141.07 -29.50%
EY 5.78 2.31 -3.28 1.17 3.58 9.16 0.71 41.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 0.71 0.69 0.79 0.83 0.76 -15.32%

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