[BJLAND] QoQ Cumulative 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- -0.74%
YoY- -110.05%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,935,700 952,632 4,150,992 3,179,314 2,020,828 963,905 1,516,088 17.63%
PBT 232,789 119,902 225,923 211,648 132,750 83,760 1,119,743 -64.80%
Tax -88,950 -41,792 -125,590 -116,435 -78,153 -39,395 23,527 -
NP 143,839 78,110 100,333 95,213 54,597 44,365 1,143,270 -74.79%
-
NP to SH 43,984 28,829 -97,707 -48,171 -47,815 683 1,110,760 -88.31%
-
Tax Rate 38.21% 34.86% 55.59% 55.01% 58.87% 47.03% -2.10% -
Total Cost 1,791,861 874,522 4,050,659 3,084,101 1,966,231 919,540 372,818 183.98%
-
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 0.81% 0.53% -1.77% -0.84% -0.83% 0.01% 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 155.35 77.32 331.59 254.10 161.02 70.56 135.64 9.43%
EPS 3.53 2.34 -7.80 -3.85 -3.81 0.05 99.01 -89.10%
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 38.71 19.05 83.02 63.59 40.42 19.28 30.32 17.63%
EPS 0.88 0.58 -1.95 -0.96 -0.96 0.01 22.22 -88.31%
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 1.35 2.47 0.50 0.63 1.09 3.13 2.12 -25.92%
P/EPS 59.21 81.62 -21.14 -41.82 -45.93 4,420.00 2.90 642.92%
EY 1.69 1.23 -4.73 -2.39 -2.18 0.02 34.51 -86.54%
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 1.28 2.44 0.51 0.58 1.02 2.79 1.41 -6.22%
P/EPS 56.37 80.77 -21.65 -38.18 -43.04 3,940.00 1.92 845.85%
EY 1.77 1.24 -4.62 -2.62 -2.32 0.03 52.03 -89.43%
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