[BJLAND] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -11.03%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 6,350,662 6,200,708 5,764,173 4,242,836 4,290,636 4,043,017 4,124,205 7.45%
PBT -49,909 171,641 439,692 535,741 558,001 455,501 441,193 -
Tax -157,265 -195,623 -216,998 -214,102 -202,607 -188,028 -162,136 -0.50%
NP -207,174 -23,982 222,694 321,639 355,394 267,473 279,057 -
-
NP to SH -326,366 -226,942 32,722 114,256 94,869 30,626 113,726 -
-
Tax Rate - 113.97% 49.35% 39.96% 36.31% 41.28% 36.75% -
Total Cost 6,557,836 6,224,690 5,541,479 3,921,197 3,935,242 3,775,544 3,845,148 9.29%
-
Net Worth 4,985,414 5,444,746 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 -1.15%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 48,391 37,254 37,270 39,041 74,688 -
Div Payout % - - 147.89% 32.61% 39.29% 127.48% 65.67% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 4,985,414 5,444,746 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 -1.15%
NOSH 4,985,414 4,995,179 4,984,444 5,054,800 4,962,592 4,940,000 5,189,090 -0.66%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -3.26% -0.39% 3.86% 7.58% 8.28% 6.62% 6.77% -
ROE -6.55% -4.17% 0.61% 2.13% 1.86% 0.61% 2.13% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 127.38 124.13 115.64 83.94 86.46 81.84 79.48 8.17%
EPS -6.55 -4.54 0.66 2.26 1.91 0.62 2.19 -
DPS 0.00 0.00 0.97 0.74 0.75 0.79 1.44 -
NAPS 1.00 1.09 1.07 1.06 1.03 1.02 1.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 5,054,800
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 127.01 124.01 115.28 84.86 85.81 80.86 82.48 7.45%
EPS -6.53 -4.54 0.65 2.29 1.90 0.61 2.27 -
DPS 0.00 0.00 0.97 0.75 0.75 0.78 1.49 -
NAPS 0.9971 1.0889 1.0667 1.0716 1.0223 1.0078 1.069 -1.15%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.60 0.695 0.84 0.845 0.81 0.99 1.17 -
P/RPS 0.47 0.56 0.73 1.01 0.94 1.21 1.47 -17.29%
P/EPS -9.17 -15.30 127.95 37.38 42.37 159.69 53.38 -
EY -10.91 -6.54 0.78 2.67 2.36 0.63 1.87 -
DY 0.00 0.00 1.16 0.87 0.93 0.80 1.23 -
P/NAPS 0.60 0.64 0.79 0.80 0.79 0.97 1.14 -10.13%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 21/12/15 22/12/14 19/12/13 20/12/12 21/12/11 20/12/10 -
Price 0.56 0.72 0.80 0.82 0.83 0.94 1.06 -
P/RPS 0.44 0.58 0.69 0.98 0.96 1.15 1.33 -16.82%
P/EPS -8.55 -15.85 121.86 36.28 43.42 151.62 48.37 -
EY -11.69 -6.31 0.82 2.76 2.30 0.66 2.07 -
DY 0.00 0.00 1.21 0.90 0.90 0.84 1.36 -
P/NAPS 0.56 0.66 0.75 0.77 0.81 0.92 1.03 -9.64%

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