[BJLAND] YoY TTM Result on 31-Jan-2011 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 38.23%
YoY- 1213.34%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 4,597,913 4,201,399 4,173,853 4,120,841 3,901,337 4,188,538 633,535 39.10%
PBT 528,365 526,154 417,028 514,669 326,718 846,622 469,092 2.00%
Tax -217,380 -207,237 -185,044 -177,271 -134,337 -84,756 3,693 -
NP 310,985 318,917 231,984 337,398 192,381 761,866 472,785 -6.73%
-
NP to SH 111,828 75,055 -1,762 157,204 -14,120 583,504 477,204 -21.46%
-
Tax Rate 41.14% 39.39% 44.37% 34.44% 41.12% 10.01% -0.79% -
Total Cost 4,286,928 3,882,482 3,941,869 3,783,443 3,708,956 3,426,672 160,750 72.76%
-
Net Worth 5,275,100 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 2,314,112 14.70%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 37,254 37,270 39,041 74,688 56,228 42,265 169,841 -22.32%
Div Payout % 33.31% 49.66% 0.00% 47.51% 0.00% 7.24% 35.59% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,275,100 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 2,314,112 14.70%
NOSH 4,929,999 4,940,571 5,043,999 4,987,142 1,241,739 1,186,666 993,181 30.57%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 6.76% 7.59% 5.56% 8.19% 4.93% 18.19% 74.63% -
ROE 2.12% 1.47% -0.03% 3.03% -0.28% 10.78% 20.62% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 93.26 85.04 82.75 82.63 314.18 352.97 63.79 6.52%
EPS 2.27 1.52 -0.03 3.15 -1.14 49.17 48.05 -39.84%
DPS 0.76 0.75 0.77 1.50 4.50 3.56 17.10 -40.45%
NAPS 1.07 1.03 1.02 1.04 4.12 4.56 2.33 -12.15%
Adjusted Per Share Value based on latest NOSH - 4,987,142
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 99.49 90.91 90.31 89.16 84.41 90.63 13.71 39.09%
EPS 2.42 1.62 -0.04 3.40 -0.31 12.63 10.33 -21.46%
DPS 0.81 0.81 0.84 1.62 1.22 0.91 3.67 -22.24%
NAPS 1.1414 1.1011 1.1132 1.1222 1.107 1.1708 0.5007 14.70%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.815 0.83 0.94 1.19 2.03 1.61 2.78 -
P/RPS 0.87 0.98 1.14 1.44 0.65 0.46 4.36 -23.53%
P/EPS 35.93 54.64 -2,690.90 37.75 -178.52 3.27 5.79 35.52%
EY 2.78 1.83 -0.04 2.65 -0.56 30.54 17.28 -26.23%
DY 0.93 0.90 0.82 1.26 2.22 2.21 6.15 -26.98%
P/NAPS 0.76 0.81 0.92 1.14 0.49 0.35 1.19 -7.19%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 25/03/14 26/03/13 26/03/12 22/03/11 22/03/10 20/03/09 24/03/08 -
Price 0.835 0.81 0.85 1.08 1.99 1.47 2.60 -
P/RPS 0.90 0.95 1.03 1.31 0.63 0.42 4.08 -22.25%
P/EPS 36.81 53.32 -2,433.26 34.26 -175.00 2.99 5.41 37.61%
EY 2.72 1.88 -0.04 2.92 -0.57 33.45 18.48 -27.31%
DY 0.90 0.93 0.91 1.39 2.26 2.42 6.58 -28.19%
P/NAPS 0.78 0.79 0.83 1.04 0.48 0.32 1.12 -5.84%

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