[BJLAND] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 218.02%
YoY- 4120.94%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 4,108,764 4,004,100 3,915,764 3,810,528 3,855,620 600,532 497,488 42.12%
PBT 494,420 379,040 449,476 479,608 335,040 169,988 73,656 37.30%
Tax -200,364 -154,712 -137,892 -167,168 -157,580 -16,308 -13,508 56.68%
NP 294,056 224,328 311,584 312,440 177,460 153,680 60,148 30.24%
-
NP to SH 27,640 7,532 178,048 115,316 2,732 152,812 60,020 -12.11%
-
Tax Rate 40.53% 40.82% 30.68% 34.86% 47.03% 9.59% 18.34% -
Total Cost 3,814,708 3,779,772 3,604,180 3,498,088 3,678,160 446,852 437,340 43.42%
-
Net Worth 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 2,158,891 2,072,119 16.30%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - 138,919 - -
Div Payout % - - - - - 90.91% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 2,158,891 2,072,119 16.30%
NOSH 4,935,714 4,707,500 1,243,351 1,232,008 1,365,999 938,648 893,154 32.93%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 7.16% 5.60% 7.96% 8.20% 4.60% 25.59% 12.09% -
ROE 0.54% 0.16% 3.44% 2.12% 0.04% 7.08% 2.90% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 83.25 85.06 314.94 309.29 282.26 63.98 55.70 6.92%
EPS 0.56 0.16 14.32 9.36 0.20 16.28 6.72 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 14.80 0.00 -
NAPS 1.04 1.03 4.16 4.41 4.59 2.30 2.32 -12.50%
Adjusted Per Share Value based on latest NOSH - 1,232,008
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 88.90 86.64 84.73 82.45 83.42 12.99 10.76 42.13%
EPS 0.60 0.16 3.85 2.50 0.06 3.31 1.30 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 3.01 0.00 -
NAPS 1.1107 1.0491 1.1192 1.1756 1.3566 0.4671 0.4483 16.30%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.84 1.06 2.13 1.91 2.21 0.90 0.26 -
P/RPS 1.01 1.25 0.68 0.62 0.78 1.41 0.47 13.58%
P/EPS 150.00 662.50 14.87 20.41 1,105.00 5.53 3.87 83.86%
EY 0.67 0.15 6.72 4.90 0.09 18.09 25.85 -45.56%
DY 0.00 0.00 0.00 0.00 0.00 16.44 0.00 -
P/NAPS 0.81 1.03 0.51 0.43 0.48 0.39 0.11 39.43%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 22/09/11 21/09/10 28/09/09 19/09/08 26/09/07 25/09/06 -
Price 0.79 0.93 1.19 1.89 1.97 1.47 0.26 -
P/RPS 0.95 1.09 0.38 0.61 0.70 2.30 0.47 12.43%
P/EPS 141.07 581.25 8.31 20.19 985.00 9.03 3.87 81.99%
EY 0.71 0.17 12.03 4.95 0.10 11.07 25.85 -45.04%
DY 0.00 0.00 0.00 0.00 0.00 10.07 0.00 -
P/NAPS 0.76 0.90 0.29 0.43 0.43 0.64 0.11 37.96%

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