[BJLAND] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 32.84%
YoY- -110.05%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 4,148,033 3,989,612 3,906,212 4,239,085 675,818 507,889 488,634 42.80%
PBT 415,848 471,236 416,590 282,197 646,358 47,545 64,962 36.24%
Tax -178,238 -173,441 -166,909 -155,246 -10,869 6,444 -23,018 40.63%
NP 237,609 297,794 249,681 126,950 635,489 53,989 41,944 33.49%
-
NP to SH 3,897 113,506 47,221 -64,228 638,780 54,612 41,532 -32.57%
-
Tax Rate 42.86% 36.81% 40.07% 55.01% 1.68% -13.55% 35.43% -
Total Cost 3,910,424 3,691,817 3,656,530 4,112,134 40,329 453,900 446,690 43.53%
-
Net Worth 4,969,099 5,177,496 5,137,813 5,705,448 2,186,188 2,117,608 1,793,692 18.50%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - 138,865 - 545,982 -
Div Payout % - - - - 21.74% - 1,314.61% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 4,969,099 5,177,496 5,137,813 5,705,448 2,186,188 2,117,608 1,793,692 18.50%
NOSH 4,871,666 4,978,362 1,247,042 1,251,194 938,278 928,775 874,971 33.11%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 5.73% 7.46% 6.39% 2.99% 94.03% 10.63% 8.58% -
ROE 0.08% 2.19% 0.92% -1.13% 29.22% 2.58% 2.32% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 85.15 80.14 313.24 338.80 72.03 54.68 55.85 7.27%
EPS 0.08 2.28 3.79 -5.13 68.08 5.88 4.65 -49.17%
DPS 0.00 0.00 0.00 0.00 14.80 0.00 62.40 -
NAPS 1.02 1.04 4.12 4.56 2.33 2.28 2.05 -10.97%
Adjusted Per Share Value based on latest NOSH - 1,186,666
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 82.96 79.79 78.12 84.78 13.52 10.16 9.77 42.80%
EPS 0.08 2.27 0.94 -1.28 12.78 1.09 0.83 -32.27%
DPS 0.00 0.00 0.00 0.00 2.78 0.00 10.92 -
NAPS 0.9938 1.0355 1.0276 1.1411 0.4372 0.4235 0.3587 18.50%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.94 1.19 2.03 1.61 2.78 0.46 0.29 -
P/RPS 1.10 1.48 0.65 0.48 3.86 0.84 0.52 13.29%
P/EPS 1,175.00 52.19 53.61 -31.36 4.08 7.82 6.11 140.15%
EY 0.09 1.92 1.87 -3.19 24.49 12.78 16.37 -57.97%
DY 0.00 0.00 0.00 0.00 5.32 0.00 215.17 -
P/NAPS 0.92 1.14 0.49 0.35 1.19 0.20 0.14 36.84%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 26/03/12 22/03/11 22/03/10 20/03/09 24/03/08 21/03/07 22/03/06 -
Price 0.85 1.08 1.99 1.47 2.60 0.43 0.27 -
P/RPS 1.00 1.35 0.64 0.43 3.61 0.79 0.48 13.00%
P/EPS 1,062.50 47.37 52.55 -28.64 3.82 7.31 5.69 138.98%
EY 0.09 2.11 1.90 -3.49 26.18 13.67 17.58 -58.46%
DY 0.00 0.00 0.00 0.00 5.69 0.00 231.11 -
P/NAPS 0.83 1.04 0.48 0.32 1.12 0.19 0.13 36.18%

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