[BJLAND] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -3600.37%
YoY- -113.15%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 3,810,528 4,150,992 4,239,085 4,041,656 3,855,620 1,516,088 675,818 217.12%
PBT 479,608 225,923 282,197 265,500 335,040 1,119,743 646,358 -18.05%
Tax -167,168 -125,590 -155,246 -156,306 -157,580 23,527 -10,869 519.48%
NP 312,440 100,333 126,950 109,194 177,460 1,143,270 635,489 -37.73%
-
NP to SH 115,316 -97,707 -64,228 -95,630 2,732 1,110,760 638,780 -68.09%
-
Tax Rate 34.86% 55.59% 55.01% 58.87% 47.03% -2.10% 1.68% -
Total Cost 3,498,088 4,050,659 4,112,134 3,932,462 3,678,160 372,818 40,329 1864.82%
-
Net Worth 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 83.57%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 56,332 - - - 165,423 138,865 -
Div Payout % - 0.00% - - - 14.89% 21.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 83.57%
NOSH 1,232,008 1,251,838 1,251,194 1,254,986 1,365,999 1,117,727 938,278 19.92%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 8.20% 2.42% 2.99% 2.70% 4.60% 75.41% 94.03% -
ROE 2.12% -1.77% -1.13% -1.67% 0.04% 21.79% 29.22% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 309.29 331.59 338.80 322.05 282.26 135.64 72.03 164.41%
EPS 9.36 -7.80 -5.13 -7.62 0.20 99.01 68.08 -73.39%
DPS 0.00 4.50 0.00 0.00 0.00 14.80 14.80 -
NAPS 4.41 4.41 4.56 4.57 4.59 4.56 2.33 53.07%
Adjusted Per Share Value based on latest NOSH - 1,253,178
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 76.21 83.02 84.78 80.83 77.11 30.32 13.52 217.06%
EPS 2.31 -1.95 -1.28 -1.91 0.05 22.22 12.78 -68.06%
DPS 0.00 1.13 0.00 0.00 0.00 3.31 2.78 -
NAPS 1.0866 1.1041 1.1411 1.1471 1.254 1.0194 0.4372 83.58%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.91 1.65 1.61 1.75 2.21 2.88 2.78 -
P/RPS 0.62 0.50 0.48 0.54 0.78 2.12 3.86 -70.48%
P/EPS 20.41 -21.14 -31.36 -22.97 1,105.00 2.90 4.08 192.78%
EY 4.90 -4.73 -3.19 -4.35 0.09 34.51 24.49 -65.82%
DY 0.00 2.73 0.00 0.00 0.00 5.14 5.32 -
P/NAPS 0.43 0.37 0.35 0.38 0.48 0.63 1.19 -49.29%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 22/06/09 20/03/09 18/12/08 19/09/08 20/06/08 24/03/08 -
Price 1.89 1.69 1.47 1.64 1.97 1.91 2.60 -
P/RPS 0.61 0.51 0.43 0.51 0.70 1.41 3.61 -69.46%
P/EPS 20.19 -21.65 -28.64 -21.52 985.00 1.92 3.82 203.73%
EY 4.95 -4.62 -3.49 -4.65 0.10 52.03 26.18 -67.09%
DY 0.00 2.66 0.00 0.00 0.00 7.75 5.69 -
P/NAPS 0.43 0.38 0.32 0.36 0.43 0.42 1.12 -47.20%

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