[BJLAND] YoY Annualized Quarter 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- -52.13%
YoY- -108.8%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 4,195,638 4,056,503 4,048,633 4,150,992 1,516,088 538,368 561,541 39.77%
PBT 488,402 468,398 465,794 225,923 1,119,743 -5,957 99,961 30.23%
Tax -184,851 -186,503 -155,993 -125,590 23,527 38,903 -11,101 59.73%
NP 303,551 281,895 309,801 100,333 1,143,270 32,946 88,860 22.69%
-
NP to SH 72,900 87,848 111,963 -97,707 1,110,760 41,699 89,066 -3.28%
-
Tax Rate 37.85% 39.82% 33.49% 55.59% -2.10% - 11.11% -
Total Cost 3,892,087 3,774,608 3,738,832 4,050,659 372,818 505,422 472,681 42.05%
-
Net Worth 5,212,911 5,114,712 1,282,904 5,520,606 5,096,836 2,058,149 1,792,757 19.45%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 37,235 37,243 18,683 56,332 165,423 39,194 442,916 -33.78%
Div Payout % 51.08% 42.39% 16.69% 0.00% 14.89% 93.99% 497.29% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 5,212,911 5,114,712 1,282,904 5,520,606 5,096,836 2,058,149 1,792,757 19.45%
NOSH 4,964,677 4,965,740 1,245,538 1,251,838 1,117,727 894,847 878,802 33.41%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 7.23% 6.95% 7.65% 2.42% 75.41% 6.12% 15.82% -
ROE 1.40% 1.72% 8.73% -1.77% 21.79% 2.03% 4.97% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 84.51 81.69 325.05 331.59 135.64 60.16 63.90 4.76%
EPS 1.46 1.77 2.24 -7.80 99.01 4.60 8.46 -25.36%
DPS 0.75 0.75 1.50 4.50 14.80 4.38 50.40 -50.37%
NAPS 1.05 1.03 1.03 4.41 4.56 2.30 2.04 -10.46%
Adjusted Per Share Value based on latest NOSH - 1,249,513
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 83.91 81.13 80.97 83.02 30.32 10.77 11.23 39.77%
EPS 1.46 1.76 2.24 -1.95 22.22 0.83 1.78 -3.24%
DPS 0.74 0.74 0.37 1.13 3.31 0.78 8.86 -33.86%
NAPS 1.0426 1.0229 0.2566 1.1041 1.0194 0.4116 0.3586 19.44%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.84 1.16 2.12 1.65 2.88 0.50 0.27 -
P/RPS 0.99 1.42 0.65 0.50 2.12 0.83 0.42 15.34%
P/EPS 57.21 65.57 23.58 -21.14 2.90 10.73 2.66 66.68%
EY 1.75 1.53 4.24 -4.73 34.51 9.32 37.54 -39.98%
DY 0.89 0.65 0.71 2.73 5.14 8.76 186.67 -58.94%
P/NAPS 0.80 1.13 2.06 0.37 0.63 0.22 0.13 35.33%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 25/06/12 27/06/11 23/06/10 22/06/09 20/06/08 28/06/07 22/06/06 -
Price 0.85 1.06 2.04 1.69 1.91 0.80 0.27 -
P/RPS 1.01 1.30 0.63 0.51 1.41 1.33 0.42 15.73%
P/EPS 57.89 59.92 22.69 -21.65 1.92 17.17 2.66 67.01%
EY 1.73 1.67 4.41 -4.62 52.03 5.82 37.54 -40.09%
DY 0.88 0.71 0.74 2.66 7.75 5.48 186.67 -59.01%
P/NAPS 0.81 1.03 1.98 0.38 0.42 0.35 0.13 35.61%

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