[BJLAND] YoY Quarter Result on 30-Apr-2010 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
23-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 941.2%
YoY- 245.5%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 1,142,992 1,088,572 1,062,828 1,128,632 971,678 1,009,224 126,671 44.23%
PBT 119,808 177,915 105,142 161,242 14,275 634,974 -15,677 -
Tax -57,685 -60,582 -51,365 -47,190 -9,155 31,679 11,845 -
NP 62,123 117,333 53,777 114,052 5,120 666,653 -3,832 -
-
NP to SH 16,392 58,639 -4,685 72,074 -49,536 631,675 -1,881 -
-
Tax Rate 48.15% 34.05% 48.85% 29.27% 64.13% -4.99% - -
Total Cost 1,080,869 971,239 1,009,051 1,014,580 966,558 342,571 130,503 42.19%
-
Net Worth 5,165,963 5,068,795 5,361,721 5,141,029 5,510,355 5,277,506 3,277,549 7.87%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 37,254 37,270 39,041 74,688 56,228 42,265 62,145 -8.16%
Div Payout % 227.27% 63.56% 0.00% 103.63% 0.00% 6.69% 0.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 5,165,963 5,068,795 5,361,721 5,141,029 5,510,355 5,277,506 3,277,549 7.87%
NOSH 4,967,272 4,969,407 5,205,555 1,244,801 1,249,513 1,142,317 1,418,852 23.20%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 5.44% 10.78% 5.06% 10.11% 0.53% 66.06% -3.03% -
ROE 0.32% 1.16% -0.09% 1.40% -0.90% 11.97% -0.06% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 23.01 21.91 20.42 90.67 77.76 88.35 8.93 17.07%
EPS 0.33 1.18 -0.09 5.79 -3.97 55.21 -0.15 -
DPS 0.75 0.75 0.75 6.00 4.50 3.70 4.38 -25.46%
NAPS 1.04 1.02 1.03 4.13 4.41 4.62 2.31 -12.44%
Adjusted Per Share Value based on latest NOSH - 1,244,801
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 24.73 23.55 23.00 24.42 21.02 21.84 2.74 44.24%
EPS 0.35 1.27 -0.10 1.56 -1.07 13.67 -0.04 -
DPS 0.81 0.81 0.84 1.62 1.22 0.91 1.34 -8.04%
NAPS 1.1178 1.0967 1.1601 1.1124 1.1923 1.1419 0.7092 7.87%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.82 0.84 1.16 2.12 1.65 2.88 0.50 -
P/RPS 3.56 3.83 5.68 2.34 2.12 3.26 5.60 -7.26%
P/EPS 248.48 71.19 -1,288.89 36.61 -41.62 5.21 -377.15 -
EY 0.40 1.40 -0.08 2.73 -2.40 19.20 -0.27 -
DY 0.91 0.89 0.65 2.83 2.73 1.28 8.76 -31.41%
P/NAPS 0.79 0.82 1.13 0.51 0.37 0.62 0.22 23.72%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 25/06/12 27/06/11 23/06/10 22/06/09 20/06/08 28/06/07 -
Price 0.88 0.85 1.06 2.04 1.69 1.91 0.80 -
P/RPS 3.82 3.88 5.19 2.25 2.17 2.16 8.96 -13.23%
P/EPS 266.67 72.03 -1,177.78 35.23 -42.63 3.45 -603.45 -
EY 0.38 1.39 -0.08 2.84 -2.35 28.95 -0.17 -
DY 0.85 0.88 0.71 2.94 2.66 1.94 5.48 -26.67%
P/NAPS 0.85 0.83 1.03 0.49 0.38 0.41 0.35 15.92%

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