[BJLAND] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 99.27%
YoY- -100.31%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 983,068 952,632 971,678 1,158,486 1,056,923 963,905 1,009,224 -1.73%
PBT 112,887 119,902 14,275 78,898 48,990 83,760 634,974 -68.28%
Tax -47,158 -41,792 -9,155 -38,282 -38,758 -39,395 31,679 -
NP 65,729 78,110 5,120 40,616 10,232 44,365 666,653 -78.56%
-
NP to SH 15,155 28,829 -49,536 -356 -48,498 683 631,675 -91.62%
-
Tax Rate 41.77% 34.86% 64.13% 48.52% 79.11% 47.03% -4.99% -
Total Cost 917,339 874,522 966,558 1,117,870 1,046,691 919,540 342,571 92.48%
-
Net Worth 5,416,049 5,433,157 5,510,355 5,411,200 5,727,025 6,269,940 5,277,506 1.73%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 56,228 - - - 42,265 -
Div Payout % - - 0.00% - - - 6.69% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 5,416,049 5,433,157 5,510,355 5,411,200 5,727,025 6,269,940 5,277,506 1.73%
NOSH 1,242,213 1,232,008 1,249,513 1,186,666 1,253,178 1,365,999 1,142,317 5.73%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.69% 8.20% 0.53% 3.51% 0.97% 4.60% 66.06% -
ROE 0.28% 0.53% -0.90% -0.01% -0.85% 0.01% 11.97% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 79.14 77.32 77.76 97.63 84.34 70.56 88.35 -7.05%
EPS 1.22 2.34 -3.97 -0.03 -3.87 0.05 55.21 -92.07%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.70 -
NAPS 4.36 4.41 4.41 4.56 4.57 4.59 4.62 -3.77%
Adjusted Per Share Value based on latest NOSH - 1,186,666
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 19.66 19.05 19.43 23.17 21.14 19.28 20.18 -1.72%
EPS 0.30 0.58 -0.99 -0.01 -0.97 0.01 12.63 -91.68%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.85 -
NAPS 1.0832 1.0866 1.1021 1.0822 1.1454 1.254 1.0555 1.73%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 2.09 1.91 1.65 1.61 1.75 2.21 2.88 -
P/RPS 2.64 2.47 2.12 1.65 2.07 3.13 3.26 -13.08%
P/EPS 171.31 81.62 -41.62 -5,366.67 -45.22 4,420.00 5.21 919.84%
EY 0.58 1.23 -2.40 -0.02 -2.21 0.02 19.20 -90.23%
DY 0.00 0.00 2.73 0.00 0.00 0.00 1.28 -
P/NAPS 0.48 0.43 0.37 0.35 0.38 0.48 0.62 -15.64%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 28/09/09 22/06/09 20/03/09 18/12/08 19/09/08 20/06/08 -
Price 1.99 1.89 1.69 1.47 1.64 1.97 1.91 -
P/RPS 2.51 2.44 2.17 1.51 1.94 2.79 2.16 10.49%
P/EPS 163.11 80.77 -42.63 -4,900.00 -42.38 3,940.00 3.45 1198.34%
EY 0.61 1.24 -2.35 -0.02 -2.36 0.03 28.95 -92.31%
DY 0.00 0.00 2.66 0.00 0.00 0.00 1.94 -
P/NAPS 0.46 0.43 0.38 0.32 0.36 0.43 0.41 7.95%

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