[BJLAND] QoQ Annualized Quarter 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- 32.84%
YoY- -110.05%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 3,871,400 3,810,528 4,150,992 4,239,085 4,041,656 3,855,620 1,516,088 86.50%
PBT 465,578 479,608 225,923 282,197 265,500 335,040 1,119,743 -44.20%
Tax -177,900 -167,168 -125,590 -155,246 -156,306 -157,580 23,527 -
NP 287,678 312,440 100,333 126,950 109,194 177,460 1,143,270 -60.04%
-
NP to SH 87,968 115,316 -97,707 -64,228 -95,630 2,732 1,110,760 -81.47%
-
Tax Rate 38.21% 34.86% 55.59% 55.01% 58.87% 47.03% -2.10% -
Total Cost 3,583,722 3,498,088 4,050,659 4,112,134 3,932,462 3,678,160 372,818 350.23%
-
Net Worth 5,432,584 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 4.33%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 56,332 - - - 165,423 -
Div Payout % - - 0.00% - - - 14.89% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 5,432,584 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 4.33%
NOSH 1,246,005 1,232,008 1,251,838 1,251,194 1,254,986 1,365,999 1,117,727 7.49%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 7.43% 8.20% 2.42% 2.99% 2.70% 4.60% 75.41% -
ROE 1.62% 2.12% -1.77% -1.13% -1.67% 0.04% 21.79% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 310.70 309.29 331.59 338.80 322.05 282.26 135.64 73.50%
EPS 7.06 9.36 -7.80 -5.13 -7.62 0.20 99.01 -82.72%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 14.80 -
NAPS 4.36 4.41 4.41 4.56 4.57 4.59 4.56 -2.93%
Adjusted Per Share Value based on latest NOSH - 1,186,666
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 77.43 76.21 83.02 84.78 80.83 77.11 30.32 86.51%
EPS 1.76 2.31 -1.95 -1.28 -1.91 0.05 22.22 -81.47%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 3.31 -
NAPS 1.0865 1.0866 1.1041 1.1411 1.1471 1.254 1.0194 4.32%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 2.09 1.91 1.65 1.61 1.75 2.21 2.88 -
P/RPS 0.67 0.62 0.50 0.48 0.54 0.78 2.12 -53.50%
P/EPS 29.60 20.41 -21.14 -31.36 -22.97 1,105.00 2.90 368.55%
EY 3.38 4.90 -4.73 -3.19 -4.35 0.09 34.51 -78.66%
DY 0.00 0.00 2.73 0.00 0.00 0.00 5.14 -
P/NAPS 0.48 0.43 0.37 0.35 0.38 0.48 0.63 -16.53%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 28/09/09 22/06/09 20/03/09 18/12/08 19/09/08 20/06/08 -
Price 1.99 1.89 1.69 1.47 1.64 1.97 1.91 -
P/RPS 0.64 0.61 0.51 0.43 0.51 0.70 1.41 -40.85%
P/EPS 28.19 20.19 -21.65 -28.64 -21.52 985.00 1.92 496.67%
EY 3.55 4.95 -4.62 -3.49 -4.65 0.10 52.03 -83.22%
DY 0.00 0.00 2.66 0.00 0.00 0.00 7.75 -
P/NAPS 0.46 0.43 0.38 0.32 0.36 0.43 0.42 6.23%

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