[BJLAND] QoQ Annualized Quarter 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- -23.72%
YoY- 191.99%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 3,915,764 4,048,633 3,906,212 3,871,400 3,810,528 4,150,992 4,239,085 -5.16%
PBT 449,476 465,794 416,590 465,578 479,608 225,923 282,197 36.50%
Tax -137,892 -155,993 -166,909 -177,900 -167,168 -125,590 -155,246 -7.61%
NP 311,584 309,801 249,681 287,678 312,440 100,333 126,950 82.25%
-
NP to SH 178,048 111,963 47,221 87,968 115,316 -97,707 -64,228 -
-
Tax Rate 30.68% 33.49% 40.07% 38.21% 34.86% 55.59% 55.01% -
Total Cost 3,604,180 3,738,832 3,656,530 3,583,722 3,498,088 4,050,659 4,112,134 -8.43%
-
Net Worth 5,172,344 1,282,904 5,137,813 5,432,584 5,433,157 5,520,606 5,705,448 -6.34%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 18,683 - - - 56,332 - -
Div Payout % - 16.69% - - - 0.00% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 5,172,344 1,282,904 5,137,813 5,432,584 5,433,157 5,520,606 5,705,448 -6.34%
NOSH 1,243,351 1,245,538 1,247,042 1,246,005 1,232,008 1,251,838 1,251,194 -0.41%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 7.96% 7.65% 6.39% 7.43% 8.20% 2.42% 2.99% -
ROE 3.44% 8.73% 0.92% 1.62% 2.12% -1.77% -1.13% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 314.94 325.05 313.24 310.70 309.29 331.59 338.80 -4.76%
EPS 14.32 2.24 3.79 7.06 9.36 -7.80 -5.13 -
DPS 0.00 1.50 0.00 0.00 0.00 4.50 0.00 -
NAPS 4.16 1.03 4.12 4.36 4.41 4.41 4.56 -5.95%
Adjusted Per Share Value based on latest NOSH - 1,242,213
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 84.73 87.60 84.52 83.77 82.45 89.82 91.72 -5.16%
EPS 3.85 2.42 1.02 1.90 2.50 -2.11 -1.39 -
DPS 0.00 0.40 0.00 0.00 0.00 1.22 0.00 -
NAPS 1.1192 0.2776 1.1117 1.1755 1.1756 1.1945 1.2345 -6.34%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.13 2.12 2.03 2.09 1.91 1.65 1.61 -
P/RPS 0.68 0.65 0.65 0.67 0.62 0.50 0.48 26.21%
P/EPS 14.87 23.58 53.61 29.60 20.41 -21.14 -31.36 -
EY 6.72 4.24 1.87 3.38 4.90 -4.73 -3.19 -
DY 0.00 0.71 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.51 2.06 0.49 0.48 0.43 0.37 0.35 28.61%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 21/09/10 23/06/10 22/03/10 15/12/09 28/09/09 22/06/09 20/03/09 -
Price 1.19 2.04 1.99 1.99 1.89 1.69 1.47 -
P/RPS 0.38 0.63 0.64 0.64 0.61 0.51 0.43 -7.93%
P/EPS 8.31 22.69 52.55 28.19 20.19 -21.65 -28.64 -
EY 12.03 4.41 1.90 3.55 4.95 -4.62 -3.49 -
DY 0.00 0.74 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.29 1.98 0.48 0.46 0.43 0.38 0.32 -6.36%

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