[BJLAND] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -46.32%
YoY- 173.52%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 4,003,228 3,915,764 4,048,633 3,906,212 3,871,400 3,810,528 4,150,992 -2.38%
PBT 400,594 449,476 465,794 416,590 465,578 479,608 225,923 46.34%
Tax -157,428 -137,892 -155,993 -166,909 -177,900 -167,168 -125,590 16.20%
NP 243,166 311,584 309,801 249,681 287,678 312,440 100,333 80.13%
-
NP to SH 100,440 178,048 111,963 47,221 87,968 115,316 -97,707 -
-
Tax Rate 39.30% 30.68% 33.49% 40.07% 38.21% 34.86% 55.59% -
Total Cost 3,760,062 3,604,180 3,738,832 3,656,530 3,583,722 3,498,088 4,050,659 -4.82%
-
Net Worth 5,121,445 5,172,344 1,282,904 5,137,813 5,432,584 5,433,157 5,520,606 -4.86%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 18,683 - - - 56,332 -
Div Payout % - - 16.69% - - - 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 5,121,445 5,172,344 1,282,904 5,137,813 5,432,584 5,433,157 5,520,606 -4.86%
NOSH 4,972,277 1,243,351 1,245,538 1,247,042 1,246,005 1,232,008 1,251,838 150.17%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.07% 7.96% 7.65% 6.39% 7.43% 8.20% 2.42% -
ROE 1.96% 3.44% 8.73% 0.92% 1.62% 2.12% -1.77% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 80.51 314.94 325.05 313.24 310.70 309.29 331.59 -60.98%
EPS 2.02 14.32 2.24 3.79 7.06 9.36 -7.80 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 4.50 -
NAPS 1.03 4.16 1.03 4.12 4.36 4.41 4.41 -61.97%
Adjusted Per Share Value based on latest NOSH - 1,241,739
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 86.62 84.73 87.60 84.52 83.77 82.45 89.82 -2.38%
EPS 2.17 3.85 2.42 1.02 1.90 2.50 -2.11 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 1.22 -
NAPS 1.1081 1.1192 0.2776 1.1117 1.1755 1.1756 1.1945 -4.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.17 2.13 2.12 2.03 2.09 1.91 1.65 -
P/RPS 1.45 0.68 0.65 0.65 0.67 0.62 0.50 102.96%
P/EPS 57.92 14.87 23.58 53.61 29.60 20.41 -21.14 -
EY 1.73 6.72 4.24 1.87 3.38 4.90 -4.73 -
DY 0.00 0.00 0.71 0.00 0.00 0.00 2.73 -
P/NAPS 1.14 0.51 2.06 0.49 0.48 0.43 0.37 111.30%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 20/12/10 21/09/10 23/06/10 22/03/10 15/12/09 28/09/09 22/06/09 -
Price 1.06 1.19 2.04 1.99 1.99 1.89 1.69 -
P/RPS 1.32 0.38 0.63 0.64 0.64 0.61 0.51 88.18%
P/EPS 52.48 8.31 22.69 52.55 28.19 20.19 -21.65 -
EY 1.91 12.03 4.41 1.90 3.55 4.95 -4.62 -
DY 0.00 0.00 0.74 0.00 0.00 0.00 2.66 -
P/NAPS 1.03 0.29 1.98 0.48 0.46 0.43 0.38 94.04%

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