[BJLAND] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -102.83%
YoY- -108.8%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 2,929,659 1,935,700 952,632 4,150,992 3,179,314 2,020,828 963,905 109.39%
PBT 312,443 232,789 119,902 225,923 211,648 132,750 83,760 139.94%
Tax -125,182 -88,950 -41,792 -125,590 -116,435 -78,153 -39,395 115.68%
NP 187,261 143,839 78,110 100,333 95,213 54,597 44,365 160.49%
-
NP to SH 35,416 43,984 28,829 -97,707 -48,171 -47,815 683 1280.58%
-
Tax Rate 40.07% 38.21% 34.86% 55.59% 55.01% 58.87% 47.03% -
Total Cost 2,742,398 1,791,861 874,522 4,050,659 3,084,101 1,966,231 919,540 106.78%
-
Net Worth 5,137,814 5,432,584 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 -12.40%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - 56,332 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 5,137,814 5,432,584 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 -12.40%
NOSH 1,247,042 1,246,005 1,232,008 1,251,838 1,251,194 1,254,986 1,365,999 -5.87%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 6.39% 7.43% 8.20% 2.42% 2.99% 2.70% 4.60% -
ROE 0.69% 0.81% 0.53% -1.77% -0.84% -0.83% 0.01% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 234.93 155.35 77.32 331.59 254.10 161.02 70.56 122.48%
EPS 2.84 3.53 2.34 -7.80 -3.85 -3.81 0.05 1366.79%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 4.12 4.36 4.41 4.41 4.56 4.57 4.59 -6.93%
Adjusted Per Share Value based on latest NOSH - 1,249,513
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 58.59 38.71 19.05 83.02 63.59 40.42 19.28 109.37%
EPS 0.71 0.88 0.58 -1.95 -0.96 -0.96 0.01 1601.37%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 1.0276 1.0865 1.0866 1.1041 1.1411 1.1471 1.254 -12.39%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.03 2.09 1.91 1.65 1.61 1.75 2.21 -
P/RPS 0.86 1.35 2.47 0.50 0.63 1.09 3.13 -57.63%
P/EPS 71.48 59.21 81.62 -21.14 -41.82 -45.93 4,420.00 -93.55%
EY 1.40 1.69 1.23 -4.73 -2.39 -2.18 0.02 1585.40%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.43 0.37 0.35 0.38 0.48 1.38%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 22/03/10 15/12/09 28/09/09 22/06/09 20/03/09 18/12/08 19/09/08 -
Price 1.99 1.99 1.89 1.69 1.47 1.64 1.97 -
P/RPS 0.85 1.28 2.44 0.51 0.58 1.02 2.79 -54.62%
P/EPS 70.07 56.37 80.77 -21.65 -38.18 -43.04 3,940.00 -93.13%
EY 1.43 1.77 1.24 -4.62 -2.62 -2.32 0.03 1205.42%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.43 0.38 0.32 0.36 0.43 7.58%

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