[BJLAND] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 3.19%
YoY- -21.54%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 3,111,025 1,989,594 1,001,025 4,056,503 2,992,209 2,001,614 978,941 115.69%
PBT 311,886 197,229 94,760 468,398 353,427 200,297 112,369 97.13%
Tax -133,679 -85,296 -38,678 -186,503 -130,081 -78,714 -34,473 146.21%
NP 178,207 111,933 56,082 281,895 223,346 121,583 77,896 73.36%
-
NP to SH 2,923 401 1,883 87,848 85,130 50,220 44,512 -83.64%
-
Tax Rate 42.86% 43.25% 40.82% 39.82% 36.81% 39.30% 30.68% -
Total Cost 2,932,818 1,877,661 944,943 3,774,608 2,768,863 1,880,031 901,045 119.15%
-
Net Worth 4,969,100 4,090,200 4,848,724 5,114,712 5,177,496 5,121,445 5,172,344 -2.62%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - 37,243 - - - -
Div Payout % - - - 42.39% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 4,969,100 4,090,200 4,848,724 5,114,712 5,177,496 5,121,445 5,172,344 -2.62%
NOSH 4,871,666 4,010,000 4,707,500 4,965,740 4,978,362 4,972,277 1,243,351 147.91%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.73% 5.63% 5.60% 6.95% 7.46% 6.07% 7.96% -
ROE 0.06% 0.01% 0.04% 1.72% 1.64% 0.98% 0.86% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 63.86 49.62 21.26 81.69 60.10 40.26 78.73 -12.99%
EPS 0.06 0.01 0.04 1.77 1.71 1.01 3.58 -93.40%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.03 1.03 1.04 1.03 4.16 -60.72%
Adjusted Per Share Value based on latest NOSH - 5,205,555
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 67.31 43.05 21.66 87.77 64.74 43.31 21.18 115.70%
EPS 0.06 0.01 0.04 1.90 1.84 1.09 0.96 -84.17%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 1.0752 0.885 1.0491 1.1067 1.1203 1.1081 1.1192 -2.63%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.94 0.99 1.06 1.16 1.19 1.17 2.13 -
P/RPS 1.47 2.00 4.98 1.42 1.98 2.91 2.71 -33.41%
P/EPS 1,566.67 9,900.00 2,650.00 65.57 69.59 115.84 59.50 779.80%
EY 0.06 0.01 0.04 1.53 1.44 0.86 1.68 -89.08%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.03 1.13 1.14 1.14 0.51 48.02%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 26/03/12 21/12/11 22/09/11 27/06/11 22/03/11 20/12/10 21/09/10 -
Price 0.85 0.94 0.93 1.06 1.08 1.06 1.19 -
P/RPS 1.33 1.89 4.37 1.30 1.80 2.63 1.51 -8.09%
P/EPS 1,416.67 9,400.00 2,325.00 59.92 63.16 104.95 33.24 1111.81%
EY 0.07 0.01 0.04 1.67 1.58 0.95 3.01 -91.79%
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.90 1.03 1.04 1.03 0.29 101.19%

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