[BJLAND] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -88.22%
YoY- 266.97%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 1,142,992 1,032,194 1,053,442 1,027,191 1,088,572 1,121,431 988,569 10.16%
PBT 119,808 82,810 141,824 123,605 177,915 114,657 102,469 10.99%
Tax -57,685 -53,013 -43,551 -50,091 -60,582 -48,383 -46,618 15.27%
NP 62,123 29,797 98,273 73,514 117,333 66,274 55,851 7.35%
-
NP to SH 16,392 -17,292 26,798 6,910 58,639 2,522 -1,482 -
-
Tax Rate 48.15% 64.02% 30.71% 40.53% 34.05% 42.20% 45.49% -
Total Cost 1,080,869 1,002,397 955,169 953,677 971,239 1,055,157 932,718 10.33%
-
Net Worth 5,165,963 5,088,788 5,111,470 5,133,142 5,068,795 5,144,879 5,038,800 1.67%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 37,254 - - - 37,270 - - -
Div Payout % 227.27% - - - 63.56% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 5,165,963 5,088,788 5,111,470 5,133,142 5,068,795 5,144,879 5,038,800 1.67%
NOSH 4,967,272 4,940,571 4,962,592 4,935,714 4,969,407 5,043,999 4,940,000 0.36%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 5.44% 2.89% 9.33% 7.16% 10.78% 5.91% 5.65% -
ROE 0.32% -0.34% 0.52% 0.13% 1.16% 0.05% -0.03% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.01 20.89 21.23 20.81 21.91 22.23 20.01 9.76%
EPS 0.33 -0.35 0.54 0.14 1.18 0.05 -0.03 -
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.04 1.03 1.03 1.04 1.02 1.02 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 4,935,714
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 24.73 22.33 22.79 22.23 23.55 24.26 21.39 10.16%
EPS 0.35 -0.37 0.58 0.15 1.27 0.05 -0.03 -
DPS 0.81 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.1178 1.1011 1.106 1.1107 1.0967 1.1132 1.0903 1.67%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.82 0.83 0.81 0.84 0.84 0.94 0.99 -
P/RPS 3.56 3.97 3.82 4.04 3.83 4.23 4.95 -19.74%
P/EPS 248.48 -237.14 150.00 600.00 71.19 1,880.00 -3,300.00 -
EY 0.40 -0.42 0.67 0.17 1.40 0.05 -0.03 -
DY 0.91 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 0.79 0.81 0.79 0.81 0.82 0.92 0.97 -12.80%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 26/03/13 20/12/12 20/09/12 25/06/12 26/03/12 21/12/11 -
Price 0.88 0.81 0.83 0.79 0.85 0.85 0.94 -
P/RPS 3.82 3.88 3.91 3.80 3.88 3.82 4.70 -12.91%
P/EPS 266.67 -231.43 153.70 564.29 72.03 1,700.00 -3,133.33 -
EY 0.38 -0.43 0.65 0.18 1.39 0.06 -0.03 -
DY 0.85 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.85 0.79 0.81 0.76 0.83 0.83 0.92 -5.14%

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