[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -60.24%
YoY- 54.4%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 1,027,786 1,027,191 1,001,025 978,941 952,632 963,905 150,133 37.75%
PBT 215,853 123,605 94,760 112,369 119,902 83,760 42,497 31.07%
Tax -53,102 -50,091 -38,678 -34,473 -41,792 -39,395 -4,077 53.32%
NP 162,751 73,514 56,082 77,896 78,110 44,365 38,420 27.17%
-
NP to SH 102,519 6,910 1,883 44,512 28,829 683 38,203 17.86%
-
Tax Rate 24.60% 40.53% 40.82% 30.68% 34.86% 47.03% 9.59% -
Total Cost 865,035 953,677 944,943 901,045 874,522 919,540 111,713 40.61%
-
Net Worth 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 2,158,891 16.40%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - 34,729 -
Div Payout % - - - - - - 90.91% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 2,158,891 16.40%
NOSH 4,976,650 4,935,714 4,707,500 1,243,351 1,232,008 1,365,999 938,648 32.01%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 15.84% 7.16% 5.60% 7.96% 8.20% 4.60% 25.59% -
ROE 1.91% 0.13% 0.04% 0.86% 0.53% 0.01% 1.77% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 20.65 20.81 21.26 78.73 77.32 70.56 15.99 4.35%
EPS 2.06 0.14 0.04 3.58 2.34 0.05 4.07 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
NAPS 1.08 1.04 1.03 4.16 4.41 4.59 2.30 -11.82%
Adjusted Per Share Value based on latest NOSH - 1,243,351
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 20.56 20.54 20.02 19.58 19.05 19.28 3.00 37.78%
EPS 2.05 0.14 0.04 0.89 0.58 0.01 0.76 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 1.075 1.0266 0.9697 1.0345 1.0866 1.254 0.4318 16.40%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.91 0.84 1.06 2.13 1.91 2.21 0.90 -
P/RPS 4.41 4.04 4.98 2.71 2.47 3.13 5.63 -3.98%
P/EPS 44.17 600.00 2,650.00 59.50 81.62 4,420.00 22.11 12.21%
EY 2.26 0.17 0.04 1.68 1.23 0.02 4.52 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.11 -
P/NAPS 0.84 0.81 1.03 0.51 0.43 0.48 0.39 13.62%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 24/09/13 20/09/12 22/09/11 21/09/10 28/09/09 19/09/08 26/09/07 -
Price 0.90 0.79 0.93 1.19 1.89 1.97 1.47 -
P/RPS 4.36 3.80 4.37 1.51 2.44 2.79 9.19 -11.67%
P/EPS 43.69 564.29 2,325.00 33.24 80.77 3,940.00 36.12 3.21%
EY 2.29 0.18 0.04 3.01 1.24 0.03 2.77 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.52 -
P/NAPS 0.83 0.76 0.90 0.29 0.43 0.43 0.64 4.42%

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