[BJLAND] YoY Cumulative 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- 52.57%
YoY- 191.99%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 2,080,633 1,989,594 2,001,614 1,935,700 2,020,828 325,687 246,332 42.66%
PBT 265,429 197,229 200,297 232,789 132,750 362,464 19,659 54.25%
Tax -93,642 -85,296 -78,714 -88,950 -78,153 1,024 3,731 -
NP 171,787 111,933 121,583 143,839 54,597 363,488 23,390 39.37%
-
NP to SH 33,708 401 50,220 43,984 -47,815 363,578 23,602 6.11%
-
Tax Rate 35.28% 43.25% 39.30% 38.21% 58.87% -0.28% -18.98% -
Total Cost 1,908,846 1,877,661 1,880,031 1,791,861 1,966,231 -37,801 222,942 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 - - - - - 70,357 - -
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 0.66% 0.01% 0.98% 0.81% -0.83% 16.63% 1.19% -
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 41.97 49.62 40.26 155.35 161.02 34.25 28.49 6.66%
EPS 0.68 0.01 1.01 3.53 -3.81 38.24 2.73 -20.66%
DPS 0.00 0.00 0.00 0.00 0.00 7.40 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 45.02 43.05 43.31 41.88 43.73 7.05 5.33 42.66%
EPS 0.73 0.01 1.09 0.95 -1.03 7.87 0.51 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.52 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 1.93 2.00 2.91 1.35 1.09 6.36 1.05 10.66%
P/EPS 119.12 9,900.00 115.84 59.21 -45.93 5.70 10.99 48.71%
EY 0.84 0.01 0.86 1.69 -2.18 17.54 9.10 -32.74%
DY 0.00 0.00 0.00 0.00 0.00 3.39 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 1.98 1.89 2.63 1.28 1.02 8.17 0.95 13.00%
P/EPS 122.06 9,400.00 104.95 56.37 -43.04 7.32 9.89 51.96%
EY 0.82 0.01 0.95 1.77 -2.32 13.66 10.11 -34.18%
DY 0.00 0.00 0.00 0.00 0.00 2.64 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