[BJLAND] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -23.72%
YoY- 191.99%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 4,161,266 3,979,188 4,003,228 3,871,400 4,041,656 651,374 492,664 42.66%
PBT 530,858 394,458 400,594 465,578 265,500 724,928 39,318 54.25%
Tax -187,284 -170,592 -157,428 -177,900 -156,306 2,048 7,462 -
NP 343,574 223,866 243,166 287,678 109,194 726,976 46,780 39.37%
-
NP to SH 67,416 802 100,440 87,968 -95,630 727,156 47,204 6.11%
-
Tax Rate 35.28% 43.25% 39.30% 38.21% 58.87% -0.28% -18.98% -
Total Cost 3,817,692 3,755,322 3,760,062 3,583,722 3,932,462 -75,602 445,884 42.98%
-
Net Worth 5,105,770 4,090,200 5,121,445 5,432,584 5,735,290 2,186,792 1,979,801 17.08%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 140,715 - -
Div Payout % - - - - - 19.35% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 5,105,770 4,090,200 5,121,445 5,432,584 5,735,290 2,186,792 1,979,801 17.08%
NOSH 4,957,058 4,010,000 4,972,277 1,246,005 1,254,986 950,779 864,542 33.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.26% 5.63% 6.07% 7.43% 2.70% 111.61% 9.50% -
ROE 1.32% 0.02% 1.96% 1.62% -1.67% 33.25% 2.38% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 83.95 99.23 80.51 310.70 322.05 68.51 56.99 6.66%
EPS 1.36 0.02 2.02 7.06 -7.62 76.48 5.46 -20.66%
DPS 0.00 0.00 0.00 0.00 0.00 14.80 0.00 -
NAPS 1.03 1.02 1.03 4.36 4.57 2.30 2.29 -12.45%
Adjusted Per Share Value based on latest NOSH - 1,242,213
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 90.04 86.10 86.62 83.77 87.45 14.09 10.66 42.66%
EPS 1.46 0.02 2.17 1.90 -2.07 15.73 1.02 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.04 0.00 -
NAPS 1.1047 0.885 1.1081 1.1755 1.241 0.4732 0.4284 17.08%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.81 0.99 1.17 2.09 1.75 2.18 0.30 -
P/RPS 0.96 1.00 1.45 0.67 0.54 3.18 0.53 10.39%
P/EPS 59.56 4,950.00 57.92 29.60 -22.97 2.85 5.49 48.73%
EY 1.68 0.02 1.73 3.38 -4.35 35.08 18.20 -32.74%
DY 0.00 0.00 0.00 0.00 0.00 6.79 0.00 -
P/NAPS 0.79 0.97 1.14 0.48 0.38 0.95 0.13 35.05%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 21/12/11 20/12/10 15/12/09 18/12/08 17/12/07 19/12/06 -
Price 0.83 0.94 1.06 1.99 1.64 2.80 0.27 -
P/RPS 0.99 0.95 1.32 0.64 0.51 4.09 0.47 13.20%
P/EPS 61.03 4,700.00 52.48 28.19 -21.52 3.66 4.95 51.93%
EY 1.64 0.02 1.91 3.55 -4.65 27.31 20.22 -34.18%
DY 0.00 0.00 0.00 0.00 0.00 5.29 0.00 -
P/NAPS 0.81 0.92 1.03 0.46 0.36 1.22 0.12 37.43%

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