[BJLAND] QoQ Annualized Quarter Result on 31-Oct-2011 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -89.35%
YoY- -99.2%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 4,108,764 4,195,638 4,148,033 3,979,188 4,004,100 4,056,503 3,989,612 1.98%
PBT 494,420 488,402 415,848 394,458 379,040 468,398 471,236 3.25%
Tax -200,364 -184,851 -178,238 -170,592 -154,712 -186,503 -173,441 10.10%
NP 294,056 303,551 237,609 223,866 224,328 281,895 297,794 -0.83%
-
NP to SH 27,640 72,900 3,897 802 7,532 87,848 113,506 -61.03%
-
Tax Rate 40.53% 37.85% 42.86% 43.25% 40.82% 39.82% 36.81% -
Total Cost 3,814,708 3,892,087 3,910,424 3,755,322 3,779,772 3,774,608 3,691,817 2.20%
-
Net Worth 5,133,142 5,212,911 4,969,099 4,090,200 4,848,724 5,114,712 5,177,496 -0.57%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 37,235 - - - 37,243 - -
Div Payout % - 51.08% - - - 42.39% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 5,133,142 5,212,911 4,969,099 4,090,200 4,848,724 5,114,712 5,177,496 -0.57%
NOSH 4,935,714 4,964,677 4,871,666 4,010,000 4,707,500 4,965,740 4,978,362 -0.57%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.16% 7.23% 5.73% 5.63% 5.60% 6.95% 7.46% -
ROE 0.54% 1.40% 0.08% 0.02% 0.16% 1.72% 2.19% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 83.25 84.51 85.15 99.23 85.06 81.69 80.14 2.57%
EPS 0.56 1.46 0.08 0.02 0.16 1.77 2.28 -60.81%
DPS 0.00 0.75 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.04 1.05 1.02 1.02 1.03 1.03 1.04 0.00%
Adjusted Per Share Value based on latest NOSH - 4,940,000
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 82.18 83.91 82.96 79.58 80.08 81.13 79.79 1.98%
EPS 0.55 1.46 0.08 0.02 0.15 1.76 2.27 -61.16%
DPS 0.00 0.74 0.00 0.00 0.00 0.74 0.00 -
NAPS 1.0266 1.0426 0.9938 0.818 0.9697 1.0229 1.0355 -0.57%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.84 0.84 0.94 0.99 1.06 1.16 1.19 -
P/RPS 1.01 0.99 1.10 1.00 1.25 1.42 1.48 -22.50%
P/EPS 150.00 57.21 1,175.00 4,950.00 662.50 65.57 52.19 102.27%
EY 0.67 1.75 0.09 0.02 0.15 1.53 1.92 -50.46%
DY 0.00 0.89 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.81 0.80 0.92 0.97 1.03 1.13 1.14 -20.39%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 25/06/12 26/03/12 21/12/11 22/09/11 27/06/11 22/03/11 -
Price 0.79 0.85 0.85 0.94 0.93 1.06 1.08 -
P/RPS 0.95 1.01 1.00 0.95 1.09 1.30 1.35 -20.90%
P/EPS 141.07 57.89 1,062.50 4,700.00 581.25 59.92 47.37 107.12%
EY 0.71 1.73 0.09 0.02 0.17 1.67 2.11 -51.65%
DY 0.00 0.88 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 0.76 0.81 0.83 0.92 0.90 1.03 1.04 -18.88%

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