[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -19.48%
YoY- 173.52%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 2,001,614 978,941 4,048,633 2,929,659 1,935,700 952,632 4,150,992 -38.42%
PBT 200,297 112,369 465,794 312,443 232,789 119,902 225,923 -7.69%
Tax -78,714 -34,473 -155,993 -125,182 -88,950 -41,792 -125,590 -26.70%
NP 121,583 77,896 309,801 187,261 143,839 78,110 100,333 13.62%
-
NP to SH 50,220 44,512 111,963 35,416 43,984 28,829 -97,707 -
-
Tax Rate 39.30% 30.68% 33.49% 40.07% 38.21% 34.86% 55.59% -
Total Cost 1,880,031 901,045 3,738,832 2,742,398 1,791,861 874,522 4,050,659 -39.97%
-
Net Worth 5,121,445 5,172,344 1,282,904 5,137,814 5,432,584 5,433,157 5,520,606 -4.86%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 18,683 - - - 56,332 -
Div Payout % - - 16.69% - - - 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 5,121,445 5,172,344 1,282,904 5,137,814 5,432,584 5,433,157 5,520,606 -4.86%
NOSH 4,972,277 1,243,351 1,245,538 1,247,042 1,246,005 1,232,008 1,251,838 150.17%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.07% 7.96% 7.65% 6.39% 7.43% 8.20% 2.42% -
ROE 0.98% 0.86% 8.73% 0.69% 0.81% 0.53% -1.77% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 40.26 78.73 325.05 234.93 155.35 77.32 331.59 -75.38%
EPS 1.01 3.58 2.24 2.84 3.53 2.34 -7.80 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 4.50 -
NAPS 1.03 4.16 1.03 4.12 4.36 4.41 4.41 -61.97%
Adjusted Per Share Value based on latest NOSH - 1,241,739
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 43.31 21.18 87.60 63.39 41.88 20.61 89.82 -38.42%
EPS 1.09 0.96 2.42 0.77 0.95 0.62 -2.11 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 1.22 -
NAPS 1.1081 1.1192 0.2776 1.1117 1.1755 1.1756 1.1945 -4.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.17 2.13 2.12 2.03 2.09 1.91 1.65 -
P/RPS 2.91 2.71 0.65 0.86 1.35 2.47 0.50 222.51%
P/EPS 115.84 59.50 23.58 71.48 59.21 81.62 -21.14 -
EY 0.86 1.68 4.24 1.40 1.69 1.23 -4.73 -
DY 0.00 0.00 0.71 0.00 0.00 0.00 2.73 -
P/NAPS 1.14 0.51 2.06 0.49 0.48 0.43 0.37 111.30%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 20/12/10 21/09/10 23/06/10 22/03/10 15/12/09 28/09/09 22/06/09 -
Price 1.06 1.19 2.04 1.99 1.99 1.89 1.69 -
P/RPS 2.63 1.51 0.63 0.85 1.28 2.44 0.51 197.59%
P/EPS 104.95 33.24 22.69 70.07 56.37 80.77 -21.65 -
EY 0.95 3.01 4.41 1.43 1.77 1.24 -4.62 -
DY 0.00 0.00 0.74 0.00 0.00 0.00 2.66 -
P/NAPS 1.03 0.29 1.98 0.48 0.46 0.43 0.38 94.04%

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