[BJLAND] QoQ TTM 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- 8.17%
YoY- 76.09%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 4,255,819 4,201,399 4,290,636 4,225,763 4,199,597 4,173,853 4,043,017 3.48%
PBT 468,047 526,154 558,001 518,646 489,801 417,028 455,501 1.82%
Tax -204,340 -207,237 -202,607 -205,674 -194,261 -185,044 -188,028 5.70%
NP 263,707 318,917 355,394 312,972 295,540 231,984 267,473 -0.94%
-
NP to SH 32,808 75,055 94,869 66,589 61,562 -1,762 30,626 4.69%
-
Tax Rate 43.66% 39.39% 36.31% 39.66% 39.66% 44.37% 41.28% -
Total Cost 3,992,112 3,882,482 3,935,242 3,912,791 3,904,057 3,941,869 3,775,544 3.79%
-
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 37,270 37,270 37,270 39,041 39,041 -3.07%
Div Payout % 113.55% 49.66% 39.29% 55.97% 60.54% 0.00% 127.48% -
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 6.20% 7.59% 8.28% 7.41% 7.04% 5.56% 6.62% -
ROE 0.64% 1.47% 1.86% 1.30% 1.21% -0.03% 0.61% -
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 85.68 85.04 86.46 85.62 84.51 82.75 81.84 3.10%
EPS 0.66 1.52 1.91 1.35 1.24 -0.03 0.62 4.26%
DPS 0.75 0.75 0.75 0.76 0.75 0.77 0.79 -3.40%
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 85.12 84.03 85.81 84.52 83.99 83.48 80.86 3.48%
EPS 0.66 1.50 1.90 1.33 1.23 -0.04 0.61 5.39%
DPS 0.75 0.75 0.75 0.75 0.75 0.78 0.78 -2.58%
NAPS 1.0332 1.0178 1.0223 1.0266 1.0138 1.029 1.0078 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 0.96 0.98 0.94 0.98 0.99 1.14 1.21 -14.31%
P/EPS 124.15 54.64 42.37 62.26 67.81 -2,690.90 159.69 -15.46%
EY 0.81 1.83 2.36 1.61 1.47 -0.04 0.63 18.25%
DY 0.91 0.90 0.93 0.90 0.89 0.82 0.80 8.97%
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 1.03 0.95 0.96 0.92 1.01 1.03 1.15 -7.08%
P/EPS 133.24 53.32 43.42 58.56 68.61 -2,433.26 151.62 -8.26%
EY 0.75 1.88 2.30 1.71 1.46 -0.04 0.66 8.90%
DY 0.85 0.93 0.90 0.96 0.88 0.91 0.84 0.79%
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