[BJLAND] QoQ TTM 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- -116.74%

YoY- -108.8%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	3,901,337	4,065,864	4,139,719	4,150,992	4,188,538	3,211,229	2,329,860	40.87%
YoY %	-4.05%	-1.78%	-0.27%	-0.90%	30.43%	37.83%	-	-
Horiz. %	167.45%	174.51%	177.68%	178.16%	179.78%	137.83%	100.00%	-
PBT	326,718	325,962	262,065	225,923	846,622	890,029	1,161,006	-56.95%
YoY %	0.23%	24.38%	16.00%	-73.31%	-4.88%	-23.34%	-	-
Horiz. %	28.14%	28.08%	22.57%	19.46%	72.92%	76.66%	100.00%	-
Tax	-134,337	-136,387	-127,987	-125,590	-84,756	-55,650	-11,791	404.08%
YoY %	1.50%	-6.56%	-1.91%	-48.18%	-52.30%	-371.97%	-	-
Horiz. %	1,139.32%	1,156.70%	1,085.46%	1,065.13%	718.82%	471.97%	100.00%	-
NP	192,381	189,575	134,078	100,333	761,866	834,379	1,149,215	-69.52%
YoY %	1.48%	41.39%	33.63%	-86.83%	-8.69%	-27.40%	-	-
Horiz. %	16.74%	16.50%	11.67%	8.73%	66.29%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-14,120	-5,908	-69,561	-97,707	583,504	699,367	1,073,240	-
YoY %	-139.00%	91.51%	28.81%	-116.74%	-16.57%	-34.84%	-	-
Horiz. %	-1.32%	-0.55%	-6.48%	-9.10%	54.37%	65.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.12%	41.84%	48.84%	55.59%	10.01%	6.25%	1.02%	-
YoY %	-1.72%	-14.33%	-12.14%	455.34%	60.16%	512.75%	-	-
Horiz. %	4,031.37%	4,101.96%	4,788.24%	5,450.00%	981.37%	612.75%	100.00%	-
Total Cost	3,708,956	3,876,289	4,005,641	4,050,659	3,426,672	2,376,850	1,180,645	114.05%
YoY %	-4.32%	-3.23%	-1.11%	18.21%	44.17%	101.32%	-	-
Horiz. %	314.15%	328.32%	339.28%	343.09%	290.24%	201.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,115,965	4,968,852	5,433,157	5,510,355	5,411,200	5,727,025	6,269,940	-12.64%
YoY %	2.96%	-8.55%	-1.40%	1.83%	-5.51%	-8.66%	-	-
Horiz. %	81.60%	79.25%	86.65%	87.89%	86.30%	91.34%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	56,228	56,228	56,228	56,228	42,265	79,013	115,231	-37.93%
YoY %	0.00%	0.00%	0.00%	33.04%	-46.51%	-31.43%	-	-
Horiz. %	48.80%	48.80%	48.80%	48.80%	36.68%	68.57%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	7.24%	11.30%	10.74%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-35.93%	5.21%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	67.41%	105.21%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	5,115,965	4,968,852	5,433,157	5,510,355	5,411,200	5,727,025	6,269,940	-12.64%
YoY %	2.96%	-8.55%	-1.40%	1.83%	-5.51%	-8.66%	-	-
Horiz. %	81.60%	79.25%	86.65%	87.89%	86.30%	91.34%	100.00%	-
NOSH	1,241,739	1,242,213	1,232,008	1,249,513	1,186,666	1,253,178	1,365,999	-6.14%
YoY %	-0.04%	0.83%	-1.40%	5.30%	-5.31%	-8.26%	-	-
Horiz. %	90.90%	90.94%	90.19%	91.47%	86.87%	91.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	4.93%	4.66%	3.24%	2.42%	18.19%	25.98%	49.33%	-
YoY %	5.79%	43.83%	33.88%	-86.70%	-29.98%	-47.33%	-	-
Horiz. %	9.99%	9.45%	6.57%	4.91%	36.87%	52.67%	100.00%	-
ROE	-0.28%	-0.12%	-1.28%	-1.77%	10.78%	12.21%	17.12%	-
YoY %	-133.33%	90.62%	27.68%	-116.42%	-11.71%	-28.68%	-	-
Horiz. %	-1.64%	-0.70%	-7.48%	-10.34%	62.97%	71.32%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	314.18	327.31	336.01	332.21	352.97	256.25	170.56	50.10%
YoY %	-4.01%	-2.59%	1.14%	-5.88%	37.74%	50.24%	-	-
Horiz. %	184.20%	191.90%	197.00%	194.78%	206.95%	150.24%	100.00%	-
EPS	-1.14	-0.48	-5.65	-7.82	49.17	55.81	78.57	-
YoY %	-137.50%	91.50%	27.75%	-115.90%	-11.90%	-28.97%	-	-
Horiz. %	-1.45%	-0.61%	-7.19%	-9.95%	62.58%	71.03%	100.00%	-
DPS	4.50	4.53	4.56	4.50	3.56	6.31	8.44	-34.17%
YoY %	-0.66%	-0.66%	1.33%	26.40%	-43.58%	-25.24%	-	-
Horiz. %	53.32%	53.67%	54.03%	53.32%	42.18%	74.76%	100.00%	-
NAPS	4.12	4.00	4.41	4.41	4.56	4.57	4.59	-6.93%
YoY %	3.00%	-9.30%	0.00%	-3.29%	-0.22%	-0.44%	-	-
Horiz. %	89.76%	87.15%	96.08%	96.08%	99.35%	99.56%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,249,513
RPS	78.03	81.32	82.79	83.02	83.77	64.22	46.60	40.87%
YoY %	-4.05%	-1.78%	-0.28%	-0.90%	30.44%	37.81%	-	-
Horiz. %	167.45%	174.51%	177.66%	178.15%	179.76%	137.81%	100.00%	-
EPS	-0.28	-0.12	-1.39	-1.95	11.67	13.99	21.46	-
YoY %	-133.33%	91.37%	28.72%	-116.71%	-16.58%	-34.81%	-	-
Horiz. %	-1.30%	-0.56%	-6.48%	-9.09%	54.38%	65.19%	100.00%	-
DPS	1.12	1.12	1.12	1.12	0.85	1.58	2.30	-38.02%
YoY %	0.00%	0.00%	0.00%	31.76%	-46.20%	-31.30%	-	-
Horiz. %	48.70%	48.70%	48.70%	48.70%	36.96%	68.70%	100.00%	-
NAPS	1.0232	0.9938	1.0866	1.1021	1.0822	1.1454	1.254	-12.64%
YoY %	2.96%	-8.54%	-1.41%	1.84%	-5.52%	-8.66%	-	-
Horiz. %	81.59%	79.25%	86.65%	87.89%	86.30%	91.34%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
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	0.65	0.64	0.57	0.50	0.46	0.68	1.30	-36.92%
YoY %	1.56%	12.28%	14.00%	8.70%	-32.35%	-47.69%	-	-
Horiz. %	50.00%	49.23%	43.85%	38.46%	35.38%	52.31%	100.00%	-
P/EPS	-178.52	-439.44	-33.83	-21.10	3.27	3.14	2.81	-
YoY %	59.38%	-1,198.97%	-60.33%	-745.26%	4.14%	11.74%	-	-
Horiz. %	-6,353.02%	-15,638.43%	-1,203.91%	-750.89%	116.37%	111.74%	100.00%	-
EY	-0.56	-0.23	-2.96	-4.74	30.54	31.89	35.55	-
YoY %	-143.48%	92.23%	37.55%	-115.52%	-4.23%	-10.30%	-	-
Horiz. %	-1.58%	-0.65%	-8.33%	-13.33%	85.91%	89.70%	100.00%	-
DY	2.22	2.17	2.39	2.73	2.21	3.60	3.82	-30.29%
YoY %	2.30%	-9.21%	-12.45%	23.53%	-38.61%	-5.76%	-	-
Horiz. %	58.12%	56.81%	62.57%	71.47%	57.85%	94.24%	100.00%	-
P/NAPS	0.49	0.52	0.43	0.37	0.35	0.38	0.48	1.38%
YoY %	-5.77%	20.93%	16.22%	5.71%	-7.89%	-20.83%	-	-
Horiz. %	102.08%	108.33%	89.58%	77.08%	72.92%	79.17%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
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	0.63	0.61	0.56	0.51	0.42	0.64	1.16	-33.35%
YoY %	3.28%	8.93%	9.80%	21.43%	-34.38%	-44.83%	-	-
Horiz. %	54.31%	52.59%	48.28%	43.97%	36.21%	55.17%	100.00%	-
P/EPS	-175.00	-418.42	-33.47	-21.61	2.99	2.94	2.51	-
YoY %	58.18%	-1,150.13%	-54.88%	-822.74%	1.70%	17.13%	-	-
Horiz. %	-6,972.11%	-16,670.12%	-1,333.47%	-860.96%	119.12%	117.13%	100.00%	-
EY	-0.57	-0.24	-2.99	-4.63	33.45	34.03	39.88	-
YoY %	-137.50%	91.97%	35.42%	-113.84%	-1.70%	-14.67%	-	-
Horiz. %	-1.43%	-0.60%	-7.50%	-11.61%	83.88%	85.33%	100.00%	-
DY	2.26	2.27	2.41	2.66	2.42	3.84	4.28	-34.59%
YoY %	-0.44%	-5.81%	-9.40%	9.92%	-36.98%	-10.28%	-	-
Horiz. %	52.80%	53.04%	56.31%	62.15%	56.54%	89.72%	100.00%	-
P/NAPS	0.48	0.50	0.43	0.38	0.32	0.36	0.43	7.58%
YoY %	-4.00%	16.28%	13.16%	18.75%	-11.11%	-16.28%	-	-
Horiz. %	111.63%	116.28%	100.00%	88.37%	74.42%	83.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos