[BJLAND] QoQ Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -7100.73%
YoY- -113.15%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 952,632 4,150,992 3,179,314 2,020,828 963,905 1,516,088 506,864 52.35%
PBT 119,902 225,923 211,648 132,750 83,760 1,119,743 484,769 -60.63%
Tax -41,792 -125,590 -116,435 -78,153 -39,395 23,527 -8,152 197.61%
NP 78,110 100,333 95,213 54,597 44,365 1,143,270 476,617 -70.08%
-
NP to SH 28,829 -97,707 -48,171 -47,815 683 1,110,760 479,085 -84.67%
-
Tax Rate 34.86% 55.59% 55.01% 58.87% 47.03% -2.10% 1.68% -
Total Cost 874,522 4,050,659 3,084,101 1,966,231 919,540 372,818 30,247 843.95%
-
Net Worth 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 83.57%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 56,332 - - - 165,423 104,148 -
Div Payout % - 0.00% - - - 14.89% 21.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 5,433,157 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 83.57%
NOSH 1,232,008 1,251,838 1,251,194 1,254,986 1,365,999 1,117,727 938,278 19.92%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 8.20% 2.42% 2.99% 2.70% 4.60% 75.41% 94.03% -
ROE 0.53% -1.77% -0.84% -0.83% 0.01% 21.79% 21.91% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 77.32 331.59 254.10 161.02 70.56 135.64 54.02 27.03%
EPS 2.34 -7.80 -3.85 -3.81 0.05 99.01 51.06 -87.21%
DPS 0.00 4.50 0.00 0.00 0.00 14.80 11.10 -
NAPS 4.41 4.41 4.56 4.57 4.59 4.56 2.33 53.07%
Adjusted Per Share Value based on latest NOSH - 1,253,178
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 19.05 83.02 63.59 40.42 19.28 30.32 10.14 52.31%
EPS 0.58 -1.95 -0.96 -0.96 0.01 22.22 9.58 -84.60%
DPS 0.00 1.13 0.00 0.00 0.00 3.31 2.08 -
NAPS 1.0866 1.1041 1.1411 1.1471 1.254 1.0194 0.4372 83.58%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.91 1.65 1.61 1.75 2.21 2.88 2.78 -
P/RPS 2.47 0.50 0.63 1.09 3.13 2.12 5.15 -38.75%
P/EPS 81.62 -21.14 -41.82 -45.93 4,420.00 2.90 5.44 509.32%
EY 1.23 -4.73 -2.39 -2.18 0.02 34.51 18.37 -83.53%
DY 0.00 2.73 0.00 0.00 0.00 5.14 3.99 -
P/NAPS 0.43 0.37 0.35 0.38 0.48 0.63 1.19 -49.29%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 22/06/09 20/03/09 18/12/08 19/09/08 20/06/08 24/03/08 -
Price 1.89 1.69 1.47 1.64 1.97 1.91 2.60 -
P/RPS 2.44 0.51 0.58 1.02 2.79 1.41 4.81 -36.42%
P/EPS 80.77 -21.65 -38.18 -43.04 3,940.00 1.92 5.09 532.53%
EY 1.24 -4.62 -2.62 -2.32 0.03 52.03 19.64 -84.17%
DY 0.00 2.66 0.00 0.00 0.00 7.75 4.27 -
P/NAPS 0.43 0.38 0.32 0.36 0.43 0.42 1.12 -47.20%

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