[BJLAND] QoQ Cumulative 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- -97.86%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative 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 3,111,025 1,989,594 1,001,025 4,056,503 2,992,209 2,001,614 63.86%
PBT 488,402 311,886 197,229 94,760 468,398 353,427 200,297 81.26%
Tax -184,851 -133,679 -85,296 -38,678 -186,503 -130,081 -78,714 76.76%
NP 303,551 178,207 111,933 56,082 281,895 223,346 121,583 84.13%
-
NP to SH 72,900 2,923 401 1,883 87,848 85,130 50,220 28.23%
-
Tax Rate 37.85% 42.86% 43.25% 40.82% 39.82% 36.81% 39.30% -
Total Cost 3,892,087 2,932,818 1,877,661 944,943 3,774,608 2,768,863 1,880,031 62.50%
-
Net Worth 5,212,911 4,969,100 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 4,969,100 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% 0.06% 0.01% 0.04% 1.72% 1.64% 0.98% -
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 63.86 49.62 21.26 81.69 60.10 40.26 64.01%
EPS 1.46 0.06 0.01 0.04 1.77 1.71 1.01 27.87%
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 83.91 62.22 39.79 20.02 81.13 59.84 40.03 63.86%
EPS 1.46 0.06 0.01 0.04 1.76 1.70 1.00 28.72%
DPS 0.74 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 1.0426 0.9938 0.818 0.9697 1.0229 1.0355 1.0243 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 1.47 2.00 4.98 1.42 1.98 2.91 -51.29%
P/EPS 57.21 1,566.67 9,900.00 2,650.00 65.57 69.59 115.84 -37.54%
EY 1.75 0.06 0.01 0.04 1.53 1.44 0.86 60.65%
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 1.33 1.89 4.37 1.30 1.80 2.63 -47.19%
P/EPS 57.89 1,416.67 9,400.00 2,325.00 59.92 63.16 104.95 -32.76%
EY 1.73 0.07 0.01 0.04 1.67 1.58 0.95 49.17%
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