[BJLAND] QoQ TTM Result on 31-Oct-2012 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 42.47%
YoY- 209.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 4,256,414 4,255,819 4,201,399 4,290,636 4,225,763 4,199,597 4,173,853 1.31%
PBT 560,295 468,047 526,154 558,001 518,646 489,801 417,028 21.78%
Tax -207,351 -204,340 -207,237 -202,607 -205,674 -194,261 -185,044 7.89%
NP 352,944 263,707 318,917 355,394 312,972 295,540 231,984 32.31%
-
NP to SH 128,417 32,808 75,055 94,869 66,589 61,562 -1,762 -
-
Tax Rate 37.01% 43.66% 39.39% 36.31% 39.66% 39.66% 44.37% -
Total Cost 3,903,470 3,992,112 3,882,482 3,935,242 3,912,791 3,904,057 3,941,869 -0.65%
-
Net Worth 5,374,782 5,165,963 5,088,788 5,111,470 5,133,142 5,068,795 5,144,879 2.96%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 37,254 37,254 37,270 37,270 37,270 37,270 39,041 -3.07%
Div Payout % 29.01% 113.55% 49.66% 39.29% 55.97% 60.54% 0.00% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 5,374,782 5,165,963 5,088,788 5,111,470 5,133,142 5,068,795 5,144,879 2.96%
NOSH 4,976,650 4,967,272 4,940,571 4,962,592 4,935,714 4,969,407 5,043,999 -0.89%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 8.29% 6.20% 7.59% 8.28% 7.41% 7.04% 5.56% -
ROE 2.39% 0.64% 1.47% 1.86% 1.30% 1.21% -0.03% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 85.53 85.68 85.04 86.46 85.62 84.51 82.75 2.22%
EPS 2.58 0.66 1.52 1.91 1.35 1.24 -0.03 -
DPS 0.75 0.75 0.75 0.75 0.76 0.75 0.77 -1.74%
NAPS 1.08 1.04 1.03 1.03 1.04 1.02 1.02 3.88%
Adjusted Per Share Value based on latest NOSH - 4,962,592
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 85.13 85.12 84.03 85.81 84.52 83.99 83.48 1.31%
EPS 2.57 0.66 1.50 1.90 1.33 1.23 -0.04 -
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.78 -2.58%
NAPS 1.075 1.0332 1.0178 1.0223 1.0266 1.0138 1.029 2.96%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.91 0.82 0.83 0.81 0.84 0.84 0.94 -
P/RPS 1.06 0.96 0.98 0.94 0.98 0.99 1.14 -4.73%
P/EPS 35.27 124.15 54.64 42.37 62.26 67.81 -2,690.90 -
EY 2.84 0.81 1.83 2.36 1.61 1.47 -0.04 -
DY 0.82 0.91 0.90 0.93 0.90 0.89 0.82 0.00%
P/NAPS 0.84 0.79 0.81 0.79 0.81 0.82 0.92 -5.88%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 26/03/13 20/12/12 20/09/12 25/06/12 26/03/12 -
Price 0.90 0.88 0.81 0.83 0.79 0.85 0.85 -
P/RPS 1.05 1.03 0.95 0.96 0.92 1.01 1.03 1.29%
P/EPS 34.88 133.24 53.32 43.42 58.56 68.61 -2,433.26 -
EY 2.87 0.75 1.88 2.30 1.71 1.46 -0.04 -
DY 0.83 0.85 0.93 0.90 0.96 0.88 0.91 -5.95%
P/NAPS 0.83 0.85 0.79 0.81 0.76 0.83 0.83 0.00%

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
Post a Comment