[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 628.93%
YoY- -96.57%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 2,080,633 1,027,191 4,195,638 3,111,025 1,989,594 1,001,025 4,056,503 -35.79%
PBT 265,429 123,605 488,402 311,886 197,229 94,760 468,398 -31.40%
Tax -93,642 -50,091 -184,851 -133,679 -85,296 -38,678 -186,503 -36.69%
NP 171,787 73,514 303,551 178,207 111,933 56,082 281,895 -28.01%
-
NP to SH 33,708 6,910 72,900 2,923 401 1,883 87,848 -47.04%
-
Tax Rate 35.28% 40.53% 37.85% 42.86% 43.25% 40.82% 39.82% -
Total Cost 1,908,846 953,677 3,892,087 2,932,818 1,877,661 944,943 3,774,608 -36.39%
-
Net Worth 5,105,770 5,133,142 5,212,911 4,969,100 4,090,200 4,848,724 5,114,712 -0.11%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 37,235 - - - 37,243 -
Div Payout % - - 51.08% - - - 42.39% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 5,105,770 5,133,142 5,212,911 4,969,100 4,090,200 4,848,724 5,114,712 -0.11%
NOSH 4,957,058 4,935,714 4,964,677 4,871,666 4,010,000 4,707,500 4,965,740 -0.11%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.26% 7.16% 7.23% 5.73% 5.63% 5.60% 6.95% -
ROE 0.66% 0.13% 1.40% 0.06% 0.01% 0.04% 1.72% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 41.97 20.81 84.51 63.86 49.62 21.26 81.69 -35.72%
EPS 0.68 0.14 1.46 0.06 0.01 0.04 1.77 -46.99%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 1.03 1.04 1.05 1.02 1.02 1.03 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 5,043,999
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 41.61 20.54 83.91 62.22 39.79 20.02 81.13 -35.79%
EPS 0.67 0.14 1.46 0.06 0.01 0.04 1.76 -47.31%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.74 -
NAPS 1.0212 1.0266 1.0426 0.9938 0.818 0.9697 1.0229 -0.11%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.81 0.84 0.84 0.94 0.99 1.06 1.16 -
P/RPS 1.93 4.04 0.99 1.47 2.00 4.98 1.42 22.58%
P/EPS 119.12 600.00 57.21 1,566.67 9,900.00 2,650.00 65.57 48.61%
EY 0.84 0.17 1.75 0.06 0.01 0.04 1.53 -32.82%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.65 -
P/NAPS 0.79 0.81 0.80 0.92 0.97 1.03 1.13 -21.14%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 20/09/12 25/06/12 26/03/12 21/12/11 22/09/11 27/06/11 -
Price 0.83 0.79 0.85 0.85 0.94 0.93 1.06 -
P/RPS 1.98 3.80 1.01 1.33 1.89 4.37 1.30 32.20%
P/EPS 122.06 564.29 57.89 1,416.67 9,400.00 2,325.00 59.92 60.34%
EY 0.82 0.18 1.73 0.07 0.01 0.04 1.67 -37.62%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.71 -
P/NAPS 0.81 0.76 0.81 0.83 0.92 0.90 1.03 -14.73%

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