[BJLAND] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -125.93%
YoY- 96.76%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 5,711,062 2,979,893 6,186,658 6,457,107 6,407,150 6,205,633 5,848,372 -0.45%
PBT 327,570 143,786 246,053 201,627 8,520 122,617 445,605 -5.78%
Tax -149,356 -78,343 -185,105 -176,566 -178,624 -174,099 -205,918 -6.02%
NP 178,214 65,443 60,948 25,061 -170,104 -51,482 239,687 -5.57%
-
NP to SH 39,963 -15,528 -91,095 -8,804 -271,576 -221,323 25,806 8.83%
-
Tax Rate 45.60% 54.49% 75.23% 87.57% 2,096.53% 141.99% 46.21% -
Total Cost 5,532,848 2,914,450 6,125,710 6,432,046 6,577,254 6,257,115 5,608,685 -0.26%
-
Net Worth 4,290,878 0 4,091,303 4,290,878 5,039,287 5,304,290 5,427,713 -4.44%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - 48,391 -
Div Payout % - - - - - - 187.52% -
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 4,290,878 0 4,091,303 4,290,878 5,039,287 5,304,290 5,427,713 -4.44%
NOSH 5,000,000 4,989,394 5,000,000 5,000,000 5,000,000 5,004,047 5,025,660 -0.09%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 3.12% 2.20% 0.99% 0.39% -2.65% -0.83% 4.10% -
ROE 0.93% 0.00% -2.23% -0.21% -5.39% -4.17% 0.48% -
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 114.46 59.72 124.00 129.42 128.42 124.01 116.37 -0.31%
EPS 0.80 -0.31 -1.83 -0.18 -5.44 -4.42 0.51 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.86 0.00 0.82 0.86 1.01 1.06 1.08 -4.31%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 123.57 64.48 133.86 139.71 138.63 134.27 126.54 -0.45%
EPS 0.86 -0.34 -1.97 -0.19 -5.88 -4.79 0.56 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
NAPS 0.9284 0.00 0.8852 0.9284 1.0904 1.1477 1.1744 -4.44%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.16 0.25 0.28 0.335 0.59 0.71 0.80 -
P/RPS 0.14 0.42 0.23 0.26 0.46 0.57 0.69 -26.55%
P/EPS 19.98 -80.33 -15.34 -189.85 -10.84 -16.05 155.80 -32.79%
EY 5.01 -1.24 -6.52 -0.53 -9.23 -6.23 0.64 48.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.19 0.00 0.34 0.39 0.58 0.67 0.74 -23.13%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 09/06/20 - 20/03/19 22/03/18 22/03/17 23/03/16 24/03/15 -
Price 0.18 0.00 0.27 0.28 0.565 0.70 0.79 -
P/RPS 0.16 0.00 0.22 0.22 0.44 0.56 0.68 -24.42%
P/EPS 22.47 0.00 -14.79 -158.68 -10.38 -15.83 153.85 -31.08%
EY 4.45 0.00 -6.76 -0.63 -9.63 -6.32 0.65 45.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
P/NAPS 0.21 0.00 0.33 0.33 0.56 0.66 0.73 -21.42%

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