[BJLAND] YoY TTM 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- 861.26%
YoY- 210.01%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 4,255,819 4,199,597 4,055,037 4,058,291 4,150,992 1,516,088 507,588 42.48%
PBT 468,047 489,801 458,569 473,685 225,923 1,119,743 19,982 69.07%
Tax -204,340 -194,261 -181,446 -172,372 -125,590 23,527 16,678 -
NP 263,707 295,540 277,123 301,313 100,333 1,143,270 36,660 38.89%
-
NP to SH 32,808 61,562 80,445 107,490 -97,707 1,110,760 39,078 -2.87%
-
Tax Rate 43.66% 39.66% 39.57% 36.39% 55.59% -2.10% -83.47% -
Total Cost 3,992,112 3,904,057 3,777,914 3,756,978 4,050,659 372,818 470,928 42.74%
-
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 56,228 149,961 62,145 -8.16%
Div Payout % 113.55% 60.54% 48.53% 69.48% 0.00% 13.50% 159.03% -
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 6.20% 7.04% 6.83% 7.42% 2.42% 75.41% 7.22% -
ROE 0.64% 1.21% 1.50% 2.09% -1.77% 21.05% 1.19% -
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 85.68 84.51 77.90 326.02 332.21 132.72 35.77 15.65%
EPS 0.66 1.24 1.55 8.64 -7.82 97.24 2.75 -21.15%
DPS 0.75 0.75 0.75 6.00 4.50 13.13 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 92.08 90.87 87.74 87.81 89.82 32.80 10.98 42.49%
EPS 0.71 1.33 1.74 2.33 -2.11 24.03 0.85 -2.95%
DPS 0.81 0.81 0.84 1.62 1.22 3.24 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 0.96 0.99 1.49 0.65 0.50 2.17 1.40 -6.08%
P/EPS 124.15 67.81 75.06 24.55 -21.10 2.96 18.15 37.73%
EY 0.81 1.47 1.33 4.07 -4.74 33.76 5.51 -27.33%
DY 0.91 0.89 0.65 2.83 2.73 4.56 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 1.03 1.01 1.36 0.63 0.51 1.44 2.24 -12.13%
P/EPS 133.24 68.61 68.59 23.62 -21.61 1.96 29.05 28.86%
EY 0.75 1.46 1.46 4.23 -4.63 50.91 3.44 -22.40%
DY 0.85 0.88 0.71 2.94 2.66 6.87 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