[BJLAND] YoY TTM Result on 31-Jan-2012 [#3]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

26-Mar-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jan-2012 [#3]

Profit Trend

QoQ- -105.75%

YoY- -101.12%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	5,848,372	4,597,913	4,201,399	4,173,853	4,120,841	3,901,337	4,188,538	5.71%
YoY %	27.20%	9.44%	0.66%	1.29%	5.63%	-6.86%	-	-
Horiz. %	139.63%	109.77%	100.31%	99.65%	98.38%	93.14%	100.00%	-
PBT	445,605	528,365	526,154	417,028	514,669	326,718	846,622	-10.14%
YoY %	-15.66%	0.42%	26.17%	-18.97%	57.53%	-61.41%	-	-
Horiz. %	52.63%	62.41%	62.15%	49.26%	60.79%	38.59%	100.00%	-
Tax	-205,918	-217,380	-207,237	-185,044	-177,271	-134,337	-84,756	15.93%
YoY %	5.27%	-4.89%	-11.99%	-4.38%	-31.96%	-58.50%	-	-
Horiz. %	242.95%	256.48%	244.51%	218.33%	209.15%	158.50%	100.00%	-
NP	239,687	310,985	318,917	231,984	337,398	192,381	761,866	-17.52%
YoY %	-22.93%	-2.49%	37.47%	-31.24%	75.38%	-74.75%	-	-
Horiz. %	31.46%	40.82%	41.86%	30.45%	44.29%	25.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,806	111,828	75,055	-1,762	157,204	-14,120	583,504	-40.51%
YoY %	-76.92%	48.99%	4,359.65%	-101.12%	1,213.34%	-102.42%	-	-
Horiz. %	4.42%	19.16%	12.86%	-0.30%	26.94%	-2.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.21%	41.14%	39.39%	44.37%	34.44%	41.12%	10.01%	-
YoY %	12.32%	4.44%	-11.22%	28.83%	-16.25%	310.79%	-	-
Horiz. %	461.64%	410.99%	393.51%	443.26%	344.06%	410.79%	100.00%	-
Total Cost	5,608,685	4,286,928	3,882,482	3,941,869	3,783,443	3,708,956	3,426,672	8.55%
YoY %	30.83%	10.42%	-1.51%	4.19%	2.01%	8.24%	-	-
Horiz. %	163.68%	125.10%	113.30%	115.03%	110.41%	108.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,427,713	5,275,100	5,088,788	5,144,879	5,186,628	5,115,965	5,411,200	0.05%
YoY %	2.89%	3.66%	-1.09%	-0.80%	1.38%	-5.46%	-	-
Horiz. %	100.31%	97.48%	94.04%	95.08%	95.85%	94.54%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	48,391	37,254	37,270	39,041	74,688	56,228	42,265	2.28%
YoY %	29.89%	-0.04%	-4.54%	-47.73%	32.83%	33.04%	-	-
Horiz. %	114.49%	88.14%	88.18%	92.37%	176.71%	133.04%	100.00%	-
Div Payout %	187.52%	33.31%	49.66%	0.00%	47.51%	0.00%	7.24%	-
YoY %	462.95%	-32.92%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2,590.06%	460.08%	685.91%	0.00%	656.22%	0.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	5,427,713	5,275,100	5,088,788	5,144,879	5,186,628	5,115,965	5,411,200	0.05%
YoY %	2.89%	3.66%	-1.09%	-0.80%	1.38%	-5.46%	-	-
Horiz. %	100.31%	97.48%	94.04%	95.08%	95.85%	94.54%	100.00%	-
NOSH	5,025,660	4,929,999	4,940,571	5,043,999	4,987,142	1,241,739	1,186,666	27.18%
YoY %	1.94%	-0.21%	-2.05%	1.14%	301.63%	4.64%	-	-
Horiz. %	423.51%	415.45%	416.34%	425.06%	420.27%	104.64%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	4.10%	6.76%	7.59%	5.56%	8.19%	4.93%	18.19%	-
YoY %	-39.35%	-10.94%	36.51%	-32.11%	66.13%	-72.90%	-	-
Horiz. %	22.54%	37.16%	41.73%	30.57%	45.02%	27.10%	100.00%	-
ROE	0.48%	2.12%	1.47%	-0.03%	3.03%	-0.28%	10.78%	-
YoY %	-77.36%	44.22%	5,000.00%	-100.99%	1,182.14%	-102.60%	-	-
Horiz. %	4.45%	19.67%	13.64%	-0.28%	28.11%	-2.60%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	116.37	93.26	85.04	82.75	82.63	314.18	352.97	-16.87%
YoY %	24.78%	9.67%	2.77%	0.15%	-73.70%	-10.99%	-	-
Horiz. %	32.97%	26.42%	24.09%	23.44%	23.41%	89.01%	100.00%	-
EPS	0.51	2.27	1.52	-0.03	3.15	-1.14	49.17	-53.28%
YoY %	-77.53%	49.34%	5,166.67%	-100.95%	376.32%	-102.32%	-	-
Horiz. %	1.04%	4.62%	3.09%	-0.06%	6.41%	-2.32%	100.00%	-
DPS	0.96	0.76	0.75	0.77	1.50	4.50	3.56	-19.61%
YoY %	26.32%	1.33%	-2.60%	-48.67%	-66.67%	26.40%	-	-
Horiz. %	26.97%	21.35%	21.07%	21.63%	42.13%	126.40%	100.00%	-
NAPS	1.08	1.07	1.03	1.02	1.04	4.12	4.56	-21.33%
YoY %	0.93%	3.88%	0.98%	-1.92%	-74.76%	-9.65%	-	-
Horiz. %	23.68%	23.46%	22.59%	22.37%	22.81%	90.35%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,043,999
RPS	116.97	91.96	84.03	83.48	82.42	78.03	83.77	5.71%
YoY %	27.20%	9.44%	0.66%	1.29%	5.63%	-6.85%	-	-
Horiz. %	139.63%	109.78%	100.31%	99.65%	98.39%	93.15%	100.00%	-
EPS	0.52	2.24	1.50	-0.04	3.14	-0.28	11.67	-40.44%
YoY %	-76.79%	49.33%	3,850.00%	-101.27%	1,221.43%	-102.40%	-	-
Horiz. %	4.46%	19.19%	12.85%	-0.34%	26.91%	-2.40%	100.00%	-
DPS	0.97	0.75	0.75	0.78	1.49	1.12	0.85	2.22%
YoY %	29.33%	0.00%	-3.85%	-47.65%	33.04%	31.76%	-	-
Horiz. %	114.12%	88.24%	88.24%	91.76%	175.29%	131.76%	100.00%	-
NAPS	1.0855	1.055	1.0178	1.029	1.0373	1.0232	1.0822	0.05%
YoY %	2.89%	3.65%	-1.09%	-0.80%	1.38%	-5.45%	-	-
Horiz. %	100.30%	97.49%	94.05%	95.08%	95.85%	94.55%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	0.80	0.815	0.83	0.94	1.19	2.03	1.61	-
P/RPS	0.69	0.87	0.98	1.14	1.44	0.65	0.46	6.98%
YoY %	-20.69%	-11.22%	-14.04%	-20.83%	121.54%	41.30%	-	-
Horiz. %	150.00%	189.13%	213.04%	247.83%	313.04%	141.30%	100.00%	-
P/EPS	155.80	35.93	54.64	-2,690.90	37.75	-178.52	3.27	90.34%
YoY %	333.62%	-34.24%	102.03%	-7,228.21%	121.15%	-5,559.33%	-	-
Horiz. %	4,764.53%	1,098.78%	1,670.95%	-82,290.52%	1,154.43%	-5,459.33%	100.00%	-
EY	0.64	2.78	1.83	-0.04	2.65	-0.56	30.54	-47.47%
YoY %	-76.98%	51.91%	4,675.00%	-101.51%	573.21%	-101.83%	-	-
Horiz. %	2.10%	9.10%	5.99%	-0.13%	8.68%	-1.83%	100.00%	-
DY	1.20	0.93	0.90	0.82	1.26	2.22	2.21	-9.67%
YoY %	29.03%	3.33%	9.76%	-34.92%	-43.24%	0.45%	-	-
Horiz. %	54.30%	42.08%	40.72%	37.10%	57.01%	100.45%	100.00%	-
P/NAPS	0.74	0.76	0.81	0.92	1.14	0.49	0.35	13.28%
YoY %	-2.63%	-6.17%	-11.96%	-19.30%	132.65%	40.00%	-	-
Horiz. %	211.43%	217.14%	231.43%	262.86%	325.71%	140.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	24/03/15	25/03/14	26/03/13	26/03/12	22/03/11	22/03/10	20/03/09	-
Price	0.79	0.835	0.81	0.85	1.08	1.99	1.47	-
P/RPS	0.68	0.90	0.95	1.03	1.31	0.63	0.42	8.35%
YoY %	-24.44%	-5.26%	-7.77%	-21.37%	107.94%	50.00%	-	-
Horiz. %	161.90%	214.29%	226.19%	245.24%	311.90%	150.00%	100.00%	-
P/EPS	153.85	36.81	53.32	-2,433.26	34.26	-175.00	2.99	92.80%
YoY %	317.96%	-30.96%	102.19%	-7,202.34%	119.58%	-5,952.84%	-	-
Horiz. %	5,145.48%	1,231.10%	1,783.28%	-81,379.93%	1,145.82%	-5,852.84%	100.00%	-
EY	0.65	2.72	1.88	-0.04	2.92	-0.57	33.45	-48.13%
YoY %	-76.10%	44.68%	4,800.00%	-101.37%	612.28%	-101.70%	-	-
Horiz. %	1.94%	8.13%	5.62%	-0.12%	8.73%	-1.70%	100.00%	-
DY	1.22	0.90	0.93	0.91	1.39	2.26	2.42	-10.78%
YoY %	35.56%	-3.23%	2.20%	-34.53%	-38.50%	-6.61%	-	-
Horiz. %	50.41%	37.19%	38.43%	37.60%	57.44%	93.39%	100.00%	-
P/NAPS	0.73	0.78	0.79	0.83	1.04	0.48	0.32	14.72%
YoY %	-6.41%	-1.27%	-4.82%	-20.19%	116.67%	50.00%	-	-
Horiz. %	228.12%	243.75%	246.88%	259.38%	325.00%	150.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:55:00

EMA 5

5 Mins

SELL

2024-06-26 15:55:00

MACD/RSI

5 Mins

SELL

2024-06-26 15:50:00

EMA 5

10 Mins

SELL

2024-06-26 15:50:00

MACD/RSI

10 Mins

SELL

2024-06-26 15:40:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

306,789,600

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.06

-0.005

226,792,500

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,139,200

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

76,551,600

SBH

0.32

+0.035

57,854,200

MYEG

1.02

-0.02

57,061,600

SNS

0.75

+0.03

53,882,600

More active Stocks

CHGP

2.63

+0.34

653,500

MPI

38.88

+0.28

117,600

VSTECS

4.21

+0.21

2,220,300

HLFG

17.40

+0.20

173,900

PANAMY

20.20

+0.20

9,200

AJI

15.38

+0.18

122,400

MBMR

5.37

+0.17

598,100

PIE

6.33

+0.15

139,600

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

212,300

More gainer Stocks

NESTLE

121.30

-1.20

64,900

KLK

20.72

-0.26

850,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.98

-0.20

144,100

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

TENAGA

13.90

-0.10

5,073,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More