[BJLAND] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -90.52%
YoY- 266.97%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 4,246,613 3,112,827 2,080,633 1,027,191 4,195,638 3,111,025 1,989,594 65.85%
PBT 461,390 348,239 265,429 123,605 488,402 311,886 197,229 76.31%
Tax -188,393 -146,655 -93,642 -50,091 -184,851 -133,679 -85,296 69.68%
NP 272,997 201,584 171,787 73,514 303,551 178,207 111,933 81.28%
-
NP to SH 33,033 16,416 33,708 6,910 72,900 2,923 401 1798.32%
-
Tax Rate 40.83% 42.11% 35.28% 40.53% 37.85% 42.86% 43.25% -
Total Cost 3,973,616 2,911,243 1,908,846 953,677 3,892,087 2,932,818 1,877,661 64.90%
-
Net Worth 5,169,745 5,123,781 5,105,770 5,133,142 5,212,911 4,969,100 4,090,200 16.91%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 37,281 - - - 37,235 - - -
Div Payout % 112.86% - - - 51.08% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 5,169,745 5,123,781 5,105,770 5,133,142 5,212,911 4,969,100 4,090,200 16.91%
NOSH 4,970,908 4,974,545 4,957,058 4,935,714 4,964,677 4,871,666 4,010,000 15.41%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.43% 6.48% 8.26% 7.16% 7.23% 5.73% 5.63% -
ROE 0.64% 0.32% 0.66% 0.13% 1.40% 0.06% 0.01% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 85.43 62.58 41.97 20.81 84.51 63.86 49.62 43.69%
EPS 0.66 0.33 0.68 0.14 1.46 0.06 0.01 1537.33%
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.04 1.03 1.03 1.04 1.05 1.02 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 4,935,714
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 91.88 67.35 45.02 22.23 90.78 67.31 43.05 65.84%
EPS 0.71 0.36 0.73 0.15 1.58 0.06 0.01 1619.09%
DPS 0.81 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.1186 1.1086 1.1047 1.1107 1.1279 1.0752 0.885 16.91%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.82 0.83 0.81 0.84 0.84 0.94 0.99 -
P/RPS 0.96 1.33 1.93 4.04 0.99 1.47 2.00 -38.72%
P/EPS 123.40 251.52 119.12 600.00 57.21 1,566.67 9,900.00 -94.63%
EY 0.81 0.40 0.84 0.17 1.75 0.06 0.01 1777.09%
DY 0.91 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 0.79 0.81 0.79 0.81 0.80 0.92 0.97 -12.80%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 26/03/13 20/12/12 20/09/12 25/06/12 26/03/12 21/12/11 -
Price 0.88 0.81 0.83 0.79 0.85 0.85 0.94 -
P/RPS 1.03 1.29 1.98 3.80 1.01 1.33 1.89 -33.30%
P/EPS 132.43 245.45 122.06 564.29 57.89 1,416.67 9,400.00 -94.18%
EY 0.76 0.41 0.82 0.18 1.73 0.07 0.01 1698.96%
DY 0.85 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.85 0.79 0.81 0.76 0.81 0.83 0.92 -5.14%

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