[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -91.43%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 4,195,638 4,148,033 3,979,188 4,004,100 4,056,503 3,989,612 4,003,228 3.18%
PBT 488,402 415,848 394,458 379,040 468,398 471,236 400,594 14.13%
Tax -184,851 -178,238 -170,592 -154,712 -186,503 -173,441 -157,428 11.31%
NP 303,551 237,609 223,866 224,328 281,895 297,794 243,166 15.95%
-
NP to SH 72,900 3,897 802 7,532 87,848 113,506 100,440 -19.25%
-
Tax Rate 37.85% 42.86% 43.25% 40.82% 39.82% 36.81% 39.30% -
Total Cost 3,892,087 3,910,424 3,755,322 3,779,772 3,774,608 3,691,817 3,760,062 2.32%
-
Net Worth 5,212,911 4,969,099 4,090,200 4,848,724 5,114,712 5,177,496 5,121,445 1.18%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 37,235 - - - 37,243 - - -
Div Payout % 51.08% - - - 42.39% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 5,212,911 4,969,099 4,090,200 4,848,724 5,114,712 5,177,496 5,121,445 1.18%
NOSH 4,964,677 4,871,666 4,010,000 4,707,500 4,965,740 4,978,362 4,972,277 -0.10%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 7.23% 5.73% 5.63% 5.60% 6.95% 7.46% 6.07% -
ROE 1.40% 0.08% 0.02% 0.16% 1.72% 2.19% 1.96% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 84.51 85.15 99.23 85.06 81.69 80.14 80.51 3.28%
EPS 1.46 0.08 0.02 0.16 1.77 2.28 2.02 -19.47%
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.05 1.02 1.02 1.03 1.03 1.04 1.03 1.29%
Adjusted Per Share Value based on latest NOSH - 4,707,500
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 90.78 89.75 86.10 86.64 87.77 86.32 86.62 3.17%
EPS 1.58 0.08 0.02 0.16 1.90 2.46 2.17 -19.08%
DPS 0.81 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.1279 1.0752 0.885 1.0491 1.1067 1.1203 1.1081 1.18%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.84 0.94 0.99 1.06 1.16 1.19 1.17 -
P/RPS 0.99 1.10 1.00 1.25 1.42 1.48 1.45 -22.48%
P/EPS 57.21 1,175.00 4,950.00 662.50 65.57 52.19 57.92 -0.81%
EY 1.75 0.09 0.02 0.15 1.53 1.92 1.73 0.76%
DY 0.89 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.80 0.92 0.97 1.03 1.13 1.14 1.14 -21.04%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 25/06/12 26/03/12 21/12/11 22/09/11 27/06/11 22/03/11 20/12/10 -
Price 0.85 0.85 0.94 0.93 1.06 1.08 1.06 -
P/RPS 1.01 1.00 0.95 1.09 1.30 1.35 1.32 -16.35%
P/EPS 57.89 1,062.50 4,700.00 581.25 59.92 47.37 52.48 6.76%
EY 1.73 0.09 0.02 0.17 1.67 2.11 1.91 -6.39%
DY 0.88 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.81 0.83 0.92 0.90 1.03 1.04 1.03 -14.81%

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