[BJLAND] QoQ 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- -156.54%
YoY- -2306.74%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 1,022,673 978,941 1,128,632 993,959 983,068 952,632 971,678 3.45%
PBT 87,928 112,369 161,242 79,654 112,887 119,902 14,275 234.91%
Tax -44,241 -34,473 -47,190 -36,232 -47,158 -41,792 -9,155 185.01%
NP 43,687 77,896 114,052 43,422 65,729 78,110 5,120 315.93%
-
NP to SH 5,708 44,512 72,074 -8,568 15,155 28,829 -49,536 -
-
Tax Rate 50.32% 30.68% 29.27% 45.49% 41.77% 34.86% 64.13% -
Total Cost 978,986 901,045 1,014,580 950,537 917,339 874,522 966,558 0.85%
-
Net Worth 5,344,763 5,172,344 5,141,029 5,115,965 5,416,049 5,433,157 5,510,355 -2.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 74,688 - - - 56,228 -
Div Payout % - - 103.63% - - - 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 5,344,763 5,172,344 5,141,029 5,115,965 5,416,049 5,433,157 5,510,355 -2.00%
NOSH 5,189,090 1,243,351 1,244,801 1,241,739 1,242,213 1,232,008 1,249,513 157.69%
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 4.27% 7.96% 10.11% 4.37% 6.69% 8.20% 0.53% -
ROE 0.11% 0.86% 1.40% -0.17% 0.28% 0.53% -0.90% -
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 19.71 78.73 90.67 80.05 79.14 77.32 77.76 -59.84%
EPS 0.11 3.58 5.79 -0.69 1.22 2.34 -3.97 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.50 -
NAPS 1.03 4.16 4.13 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 22.13 21.18 24.42 21.51 21.27 20.61 21.02 3.48%
EPS 0.12 0.96 1.56 -0.19 0.33 0.62 -1.07 -
DPS 0.00 0.00 1.62 0.00 0.00 0.00 1.22 -
NAPS 1.1565 1.1192 1.1124 1.107 1.1719 1.1756 1.1923 -2.00%
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 5.94 2.71 2.34 2.54 2.64 2.47 2.12 98.37%
P/EPS 1,063.64 59.50 36.61 -294.20 171.31 81.62 -41.62 -
EY 0.09 1.68 2.73 -0.34 0.58 1.23 -2.40 -
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.73 -
P/NAPS 1.14 0.51 0.51 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 5.38 1.51 2.25 2.49 2.51 2.44 2.17 82.87%
P/EPS 963.64 33.24 35.23 -288.41 163.11 80.77 -42.63 -
EY 0.10 3.01 2.84 -0.35 0.61 1.24 -2.35 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.66 -
P/NAPS 1.03 0.29 0.49 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