[BJLAND] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 91.51%
YoY- -100.84%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 4,290,636 4,043,017 4,124,205 4,065,864 3,211,229 586,943 546,713 40.92%
PBT 558,001 455,501 441,193 325,962 890,029 362,787 19,752 74.42%
Tax -202,607 -188,028 -162,136 -136,387 -55,650 13,971 17,984 -
NP 355,394 267,473 279,057 189,575 834,379 376,758 37,736 45.27%
-
NP to SH 94,869 30,626 113,726 -5,908 699,367 379,054 40,238 15.35%
-
Tax Rate 36.31% 41.28% 36.75% 41.84% 6.25% -3.85% -91.05% -
Total Cost 3,935,242 3,775,544 3,845,148 3,876,289 2,376,850 210,185 508,977 40.57%
-
Net Worth 5,111,470 5,038,800 5,344,763 4,968,852 5,727,025 2,251,391 1,622,075 21.06%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 37,270 39,041 74,688 56,228 79,013 133,093 447,646 -33.89%
Div Payout % 39.29% 127.48% 65.67% 0.00% 11.30% 35.11% 1,112.50% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 5,111,470 5,038,800 5,344,763 4,968,852 5,727,025 2,251,391 1,622,075 21.06%
NOSH 4,962,592 4,940,000 5,189,090 1,242,213 1,253,178 978,865 811,037 35.20%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.28% 6.62% 6.77% 4.66% 25.98% 64.19% 6.90% -
ROE 1.86% 0.61% 2.13% -0.12% 12.21% 16.84% 2.48% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 86.46 81.84 79.48 327.31 256.25 59.96 67.41 4.23%
EPS 1.91 0.62 2.19 -0.48 55.81 38.72 4.96 -14.69%
DPS 0.75 0.79 1.44 4.53 6.31 13.60 55.19 -51.11%
NAPS 1.03 1.02 1.03 4.00 4.57 2.30 2.00 -10.46%
Adjusted Per Share Value based on latest NOSH - 1,242,213
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 85.81 80.86 82.48 81.32 64.22 11.74 10.93 40.93%
EPS 1.90 0.61 2.27 -0.12 13.99 7.58 0.80 15.49%
DPS 0.75 0.78 1.49 1.12 1.58 2.66 8.95 -33.82%
NAPS 1.0223 1.0078 1.069 0.9938 1.1454 0.4503 0.3244 21.06%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.81 0.99 1.17 2.09 1.75 2.18 0.30 -
P/RPS 0.94 1.21 1.47 0.64 0.68 3.64 0.45 13.05%
P/EPS 42.37 159.69 53.38 -439.44 3.14 5.63 6.05 38.27%
EY 2.36 0.63 1.87 -0.23 31.89 17.76 16.54 -27.69%
DY 0.93 0.80 1.23 2.17 3.60 6.24 183.98 -58.53%
P/NAPS 0.79 0.97 1.14 0.52 0.38 0.95 0.15 31.87%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 21/12/11 20/12/10 15/12/09 18/12/08 17/12/07 19/12/06 -
Price 0.83 0.94 1.06 1.99 1.64 2.80 0.27 -
P/RPS 0.96 1.15 1.33 0.61 0.64 4.67 0.40 15.69%
P/EPS 43.42 151.62 48.37 -418.42 2.94 7.23 5.44 41.32%
EY 2.30 0.66 2.07 -0.24 34.03 13.83 18.38 -29.25%
DY 0.90 0.84 1.36 2.27 3.84 4.86 204.42 -59.48%
P/NAPS 0.81 0.92 1.03 0.50 0.36 1.22 0.14 33.95%

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