[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -97.86%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 1,410,826 1,027,786 1,027,191 1,001,025 978,941 952,632 963,905 6.55%
PBT 132,376 215,853 123,605 94,760 112,369 119,902 83,760 7.92%
Tax -46,024 -53,102 -50,091 -38,678 -34,473 -41,792 -39,395 2.62%
NP 86,352 162,751 73,514 56,082 77,896 78,110 44,365 11.73%
-
NP to SH 37,663 102,519 6,910 1,883 44,512 28,829 683 95.03%
-
Tax Rate 34.77% 24.60% 40.53% 40.82% 30.68% 34.86% 47.03% -
Total Cost 1,324,474 865,035 953,677 944,943 901,045 874,522 919,540 6.26%
-
Net Worth 5,352,110 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 -2.60%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 5,352,110 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 -2.60%
NOSH 4,955,657 4,976,650 4,935,714 4,707,500 1,243,351 1,232,008 1,365,999 23.94%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.12% 15.84% 7.16% 5.60% 7.96% 8.20% 4.60% -
ROE 0.70% 1.91% 0.13% 0.04% 0.86% 0.53% 0.01% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 28.47 20.65 20.81 21.26 78.73 77.32 70.56 -14.03%
EPS 0.76 2.06 0.14 0.04 3.58 2.34 0.05 57.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.04 1.03 4.16 4.41 4.59 -21.41%
Adjusted Per Share Value based on latest NOSH - 4,707,500
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 28.22 20.56 20.54 20.02 19.58 19.05 19.28 6.55%
EPS 0.75 2.05 0.14 0.04 0.89 0.58 0.01 105.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0704 1.075 1.0266 0.9697 1.0345 1.0866 1.254 -2.60%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.845 0.91 0.84 1.06 2.13 1.91 2.21 -
P/RPS 2.97 4.41 4.04 4.98 2.71 2.47 3.13 -0.87%
P/EPS 111.18 44.17 600.00 2,650.00 59.50 81.62 4,420.00 -45.85%
EY 0.90 2.26 0.17 0.04 1.68 1.23 0.02 88.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.81 1.03 0.51 0.43 0.48 8.42%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 22/09/14 24/09/13 20/09/12 22/09/11 21/09/10 28/09/09 19/09/08 -
Price 0.85 0.90 0.79 0.93 1.19 1.89 1.97 -
P/RPS 2.99 4.36 3.80 4.37 1.51 2.44 2.79 1.16%
P/EPS 111.84 43.69 564.29 2,325.00 33.24 80.77 3,940.00 -44.75%
EY 0.89 2.29 0.18 0.04 3.01 1.24 0.03 75.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.76 0.90 0.29 0.43 0.43 10.66%

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