[BJLAND] YoY TTM Result on 31-Jan-2009 [#3]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

20-Mar-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jan-2009 [#3]

Profit Trend

QoQ- -16.57%

YoY- 22.28%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	4,173,853	4,120,841	3,901,337	4,188,538	633,535	571,366	488,147	42.97%
YoY %	1.29%	5.63%	-6.86%	561.14%	10.88%	17.05%	-	-
Horiz. %	855.04%	844.18%	799.21%	858.05%	129.78%	117.05%	100.00%	-
PBT	417,028	514,669	326,718	846,622	469,092	67,353	19,220	66.96%
YoY %	-18.97%	57.53%	-61.41%	80.48%	596.47%	250.43%	-	-
Horiz. %	2,169.76%	2,677.78%	1,699.89%	4,404.90%	2,440.65%	350.43%	100.00%	-
Tax	-185,044	-177,271	-134,337	-84,756	3,693	23,795	-47,569	25.39%
YoY %	-4.38%	-31.96%	-58.50%	-2,395.04%	-84.48%	150.02%	-	-
Horiz. %	389.00%	372.66%	282.40%	178.17%	-7.76%	-50.02%	100.00%	-
NP	231,984	337,398	192,381	761,866	472,785	91,148	-28,349	-
YoY %	-31.24%	75.38%	-74.75%	61.14%	418.70%	421.52%	-	-
Horiz. %	-818.31%	-1,190.16%	-678.62%	-2,687.45%	-1,667.73%	-321.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,762	157,204	-14,120	583,504	477,204	93,472	-28,658	-37.16%
YoY %	-101.12%	1,213.34%	-102.42%	22.28%	410.53%	426.16%	-	-
Horiz. %	6.15%	-548.55%	49.27%	-2,036.09%	-1,665.17%	-326.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.37%	34.44%	41.12%	10.01%	-0.79%	-35.33%	247.50%	-
YoY %	28.83%	-16.25%	310.79%	1,367.09%	97.76%	-114.27%	-	-
Horiz. %	17.93%	13.92%	16.61%	4.04%	-0.32%	-14.27%	100.00%	-
Total Cost	3,941,869	3,783,443	3,708,956	3,426,672	160,750	480,218	516,496	40.29%
YoY %	4.19%	2.01%	8.24%	2,031.68%	-66.53%	-7.02%	-	-
Horiz. %	763.19%	732.52%	718.10%	663.45%	31.12%	92.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,144,879	5,186,628	5,115,965	5,411,200	2,314,112	1,917,900	1,820,491	18.89%
YoY %	-0.80%	1.38%	-5.46%	133.83%	20.66%	5.35%	-	-
Horiz. %	282.61%	284.90%	281.02%	297.24%	127.11%	105.35%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	39,041	74,688	56,228	42,265	169,841	32,041	458,943	-33.67%
YoY %	-47.73%	32.83%	33.04%	-75.11%	430.07%	-93.02%	-	-
Horiz. %	8.51%	16.27%	12.25%	9.21%	37.01%	6.98%	100.00%	-
Div Payout %	0.00%	47.51%	0.00%	7.24%	35.59%	34.28%	0.00%	-
YoY %	0.00%	0.00%	0.00%	-79.66%	3.82%	0.00%	-	-
Horiz. %	0.00%	138.59%	0.00%	21.12%	103.82%	100.00%	-	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	5,144,879	5,186,628	5,115,965	5,411,200	2,314,112	1,917,900	1,820,491	18.89%
YoY %	-0.80%	1.38%	-5.46%	133.83%	20.66%	5.35%	-	-
Horiz. %	282.61%	284.90%	281.02%	297.24%	127.11%	105.35%	100.00%	-
NOSH	5,043,999	4,987,142	1,241,739	1,186,666	993,181	958,950	888,044	33.55%
YoY %	1.14%	301.63%	4.64%	19.48%	3.57%	7.98%	-	-
Horiz. %	567.99%	561.59%	139.83%	133.63%	111.84%	107.98%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	5.56%	8.19%	4.93%	18.19%	74.63%	15.95%	-5.81%	-
YoY %	-32.11%	66.13%	-72.90%	-75.63%	367.90%	374.53%	-	-
Horiz. %	-95.70%	-140.96%	-84.85%	-313.08%	-1,284.51%	-274.53%	100.00%	-
ROE	-0.03%	3.03%	-0.28%	10.78%	20.62%	4.87%	-1.57%	-
YoY %	-100.99%	1,182.14%	-102.60%	-47.72%	323.41%	410.19%	-	-
Horiz. %	1.91%	-192.99%	17.83%	-686.62%	-1,313.38%	-310.19%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	82.75	82.63	314.18	352.97	63.79	59.58	54.97	7.05%
YoY %	0.15%	-73.70%	-10.99%	453.33%	7.07%	8.39%	-	-
Horiz. %	150.54%	150.32%	571.55%	642.11%	116.05%	108.39%	100.00%	-
EPS	-0.03	3.15	-1.14	49.17	48.05	9.75	-3.23	-54.13%
YoY %	-100.95%	376.32%	-102.32%	2.33%	392.82%	401.86%	-	-
Horiz. %	0.93%	-97.52%	35.29%	-1,522.29%	-1,487.62%	-301.86%	100.00%	-
DPS	0.77	1.50	4.50	3.56	17.10	3.34	51.68	-50.37%
YoY %	-48.67%	-66.67%	26.40%	-79.18%	411.98%	-93.54%	-	-
Horiz. %	1.49%	2.90%	8.71%	6.89%	33.09%	6.46%	100.00%	-
NAPS	1.02	1.04	4.12	4.56	2.33	2.00	2.05	-10.97%
YoY %	-1.92%	-74.76%	-9.65%	95.71%	16.50%	-2.44%	-	-
Horiz. %	49.76%	50.73%	200.98%	222.44%	113.66%	97.56%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,186,666
RPS	90.31	89.16	84.41	90.63	13.71	12.36	10.56	42.97%
YoY %	1.29%	5.63%	-6.86%	561.05%	10.92%	17.05%	-	-
Horiz. %	855.21%	844.32%	799.34%	858.24%	129.83%	117.05%	100.00%	-
EPS	-0.04	3.40	-0.31	12.63	10.33	2.02	-0.62	-36.65%
YoY %	-101.18%	1,196.77%	-102.45%	22.27%	411.39%	425.81%	-	-
Horiz. %	6.45%	-548.39%	50.00%	-2,037.10%	-1,666.13%	-325.81%	100.00%	-
DPS	0.84	1.62	1.22	0.91	3.67	0.69	9.93	-33.73%
YoY %	-48.15%	32.79%	34.07%	-75.20%	431.88%	-93.05%	-	-
Horiz. %	8.46%	16.31%	12.29%	9.16%	36.96%	6.95%	100.00%	-
NAPS	1.1132	1.1222	1.107	1.1708	0.5007	0.415	0.3939	18.89%
YoY %	-0.80%	1.37%	-5.45%	133.83%	20.65%	5.36%	-	-
Horiz. %	282.61%	284.89%	281.04%	297.23%	127.11%	105.36%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	0.94	1.19	2.03	1.61	2.78	0.46	0.29	-
P/RPS	1.14	1.44	0.65	0.46	4.36	0.77	0.53	13.60%
YoY %	-20.83%	121.54%	41.30%	-89.45%	466.23%	45.28%	-	-
Horiz. %	215.09%	271.70%	122.64%	86.79%	822.64%	145.28%	100.00%	-
P/EPS	-2,690.90	37.75	-178.52	3.27	5.79	4.72	-8.99	158.52%
YoY %	-7,228.21%	121.15%	-5,559.33%	-43.52%	22.67%	152.50%	-	-
Horiz. %	29,932.15%	-419.91%	1,985.76%	-36.37%	-64.40%	-52.50%	100.00%	-
EY	-0.04	2.65	-0.56	30.54	17.28	21.19	-11.13	-60.84%
YoY %	-101.51%	573.21%	-101.83%	76.74%	-18.45%	290.39%	-	-
Horiz. %	0.36%	-23.81%	5.03%	-274.39%	-155.26%	-190.39%	100.00%	-
DY	0.82	1.26	2.22	2.21	6.15	7.26	178.21	-59.20%
YoY %	-34.92%	-43.24%	0.45%	-64.07%	-15.29%	-95.93%	-	-
Horiz. %	0.46%	0.71%	1.25%	1.24%	3.45%	4.07%	100.00%	-
P/NAPS	0.92	1.14	0.49	0.35	1.19	0.23	0.14	36.84%
YoY %	-19.30%	132.65%	40.00%	-70.59%	417.39%	64.29%	-	-
Horiz. %	657.14%	814.29%	350.00%	250.00%	850.00%	164.29%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	26/03/12	22/03/11	22/03/10	20/03/09	24/03/08	21/03/07	22/03/06	-
Price	0.85	1.08	1.99	1.47	2.60	0.43	0.27	-
P/RPS	1.03	1.31	0.63	0.42	4.08	0.72	0.49	13.17%
YoY %	-21.37%	107.94%	50.00%	-89.71%	466.67%	46.94%	-	-
Horiz. %	210.20%	267.35%	128.57%	85.71%	832.65%	146.94%	100.00%	-
P/EPS	-2,433.26	34.26	-175.00	2.99	5.41	4.41	-8.37	157.27%
YoY %	-7,202.34%	119.58%	-5,952.84%	-44.73%	22.68%	152.69%	-	-
Horiz. %	29,071.21%	-409.32%	2,090.80%	-35.72%	-64.64%	-52.69%	100.00%	-
EY	-0.04	2.92	-0.57	33.45	18.48	22.67	-11.95	-61.30%
YoY %	-101.37%	612.28%	-101.70%	81.01%	-18.48%	289.71%	-	-
Horiz. %	0.33%	-24.44%	4.77%	-279.92%	-154.64%	-189.71%	100.00%	-
DY	0.91	1.39	2.26	2.42	6.58	7.77	191.41	-58.97%
YoY %	-34.53%	-38.50%	-6.61%	-63.22%	-15.32%	-95.94%	-	-
Horiz. %	0.48%	0.73%	1.18%	1.26%	3.44%	4.06%	100.00%	-
P/NAPS	0.83	1.04	0.48	0.32	1.12	0.22	0.13	36.18%
YoY %	-20.19%	116.67%	50.00%	-71.43%	409.09%	69.23%	-	-
Horiz. %	638.46%	800.00%	369.23%	246.15%	861.54%	169.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos