[BJLAND] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 38.23%
YoY- 1213.34%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 4,043,017 4,077,121 4,055,037 4,120,841 4,124,205 4,084,600 4,058,291 -0.25%
PBT 455,501 440,960 458,569 514,669 441,193 466,152 473,685 -2.56%
Tax -188,028 -185,651 -181,446 -177,271 -162,136 -165,053 -172,372 5.95%
NP 267,473 255,309 277,123 337,398 279,057 301,099 301,313 -7.61%
-
NP to SH 30,626 37,816 80,445 157,204 113,726 123,173 107,490 -56.60%
-
Tax Rate 41.28% 42.10% 39.57% 34.44% 36.75% 35.41% 36.39% -
Total Cost 3,775,544 3,821,812 3,777,914 3,783,443 3,845,148 3,783,501 3,756,978 0.32%
-
Net Worth 5,038,800 4,848,724 5,361,721 5,186,628 5,344,763 5,172,344 5,141,029 -1.32%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 39,041 39,041 39,041 74,688 74,688 74,688 74,688 -35.03%
Div Payout % 127.48% 103.24% 48.53% 47.51% 65.67% 60.64% 69.48% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 5,038,800 4,848,724 5,361,721 5,186,628 5,344,763 5,172,344 5,141,029 -1.32%
NOSH 4,940,000 4,707,500 5,205,555 4,987,142 5,189,090 1,243,351 1,244,801 150.03%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 6.62% 6.26% 6.83% 8.19% 6.77% 7.37% 7.42% -
ROE 0.61% 0.78% 1.50% 3.03% 2.13% 2.38% 2.09% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 81.84 86.61 77.90 82.63 79.48 328.52 326.02 -60.10%
EPS 0.62 0.80 1.55 3.15 2.19 9.91 8.64 -82.64%
DPS 0.79 0.83 0.75 1.50 1.44 6.00 6.00 -74.02%
NAPS 1.02 1.03 1.03 1.04 1.03 4.16 4.13 -60.53%
Adjusted Per Share Value based on latest NOSH - 4,987,142
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 80.86 81.54 81.10 82.42 82.48 81.69 81.17 -0.25%
EPS 0.61 0.76 1.61 3.14 2.27 2.46 2.15 -56.72%
DPS 0.78 0.78 0.78 1.49 1.49 1.49 1.49 -34.96%
NAPS 1.0078 0.9697 1.0723 1.0373 1.069 1.0345 1.0282 -1.32%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.99 1.06 1.16 1.19 1.17 2.13 2.12 -
P/RPS 1.21 1.22 1.49 1.44 1.47 0.65 0.65 51.15%
P/EPS 159.69 131.95 75.06 37.75 53.38 21.50 24.55 247.27%
EY 0.63 0.76 1.33 2.65 1.87 4.65 4.07 -71.07%
DY 0.80 0.78 0.65 1.26 1.23 2.82 2.83 -56.82%
P/NAPS 0.97 1.03 1.13 1.14 1.14 0.51 0.51 53.32%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 21/12/11 22/09/11 27/06/11 22/03/11 20/12/10 21/09/10 23/06/10 -
Price 0.94 0.93 1.06 1.08 1.06 1.19 2.04 -
P/RPS 1.15 1.07 1.36 1.31 1.33 0.36 0.63 49.19%
P/EPS 151.62 115.77 68.59 34.26 48.37 12.01 23.62 244.22%
EY 0.66 0.86 1.46 2.92 2.07 8.32 4.23 -70.91%
DY 0.84 0.89 0.71 1.39 1.36 5.04 2.94 -56.52%
P/NAPS 0.92 0.90 1.03 1.04 1.03 0.29 0.49 52.01%

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