[BJLAND] YoY 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- 194.8%
YoY- -72.05%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
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 1,703,928 1,621,501 1,557,172 1,142,992 1,088,572 1,062,828 1,128,632 7.09%
PBT -434,467 -321,915 109,463 119,808 177,915 105,142 161,242 -
Tax -57,578 -47,191 -60,416 -57,685 -60,582 -51,365 -47,190 3.36%
NP -492,045 -369,106 49,047 62,123 117,333 53,777 114,052 -
-
NP to SH -458,582 -418,517 5,807 16,392 58,639 -4,685 72,074 -
-
Tax Rate - - 55.19% 48.15% 34.05% 48.85% 29.27% -
Total Cost 2,195,973 1,990,607 1,508,125 1,080,869 971,239 1,009,051 1,014,580 13.72%
-
Net Worth 4,740,510 4,938,400 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 -1.34%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - 48,391 37,254 37,270 39,041 74,688 -
Div Payout % - - 833.33% 227.27% 63.56% 0.00% 103.63% -
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 4,740,510 4,938,400 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 -1.34%
NOSH 4,990,011 4,988,283 4,839,166 4,967,272 4,969,407 5,205,555 1,244,801 26.01%
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 -28.88% -22.76% 3.15% 5.44% 10.78% 5.06% 10.11% -
ROE -9.67% -8.47% 0.11% 0.32% 1.16% -0.09% 1.40% -
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 34.15 32.51 32.18 23.01 21.91 20.42 90.67 -15.00%
EPS -9.19 -8.39 0.12 0.33 1.18 -0.09 5.79 -
DPS 0.00 0.00 1.00 0.75 0.75 0.75 6.00 -
NAPS 0.95 0.99 1.07 1.04 1.02 1.03 4.13 -21.70%
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 36.87 35.08 33.69 24.73 23.55 23.00 24.42 7.10%
EPS -9.92 -9.06 0.13 0.35 1.27 -0.10 1.56 -
DPS 0.00 0.00 1.05 0.81 0.81 0.84 1.62 -
NAPS 1.0257 1.0685 1.1204 1.1178 1.0967 1.1601 1.1124 -1.34%
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 2.05 2.28 2.58 3.56 3.83 5.68 2.34 -2.17%
P/EPS -7.62 -8.82 691.67 248.48 71.19 -1,288.89 36.61 -
EY -13.13 -11.34 0.14 0.40 1.40 -0.08 2.73 -
DY 0.00 0.00 1.20 0.91 0.89 0.65 2.83 -
P/NAPS 0.74 0.75 0.78 0.79 0.82 1.13 0.51 6.39%
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 2.05 2.20 2.61 3.82 3.88 5.19 2.25 -1.53%
P/EPS -7.62 -8.52 700.00 266.67 72.03 -1,177.78 35.23 -
EY -13.13 -11.73 0.14 0.38 1.39 -0.08 2.84 -
DY 0.00 0.00 1.19 0.85 0.88 0.71 2.94 -
P/NAPS 0.74 0.72 0.79 0.85 0.83 1.03 0.49 7.10%

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