[BJLAND] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 158.2%
YoY- 4120.94%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 1,128,632 993,959 983,068 952,632 971,678 1,158,486 1,056,923 4.48%
PBT 161,242 79,654 112,887 119,902 14,275 78,898 48,990 121.74%
Tax -47,190 -36,232 -47,158 -41,792 -9,155 -38,282 -38,758 14.06%
NP 114,052 43,422 65,729 78,110 5,120 40,616 10,232 401.20%
-
NP to SH 72,074 -8,568 15,155 28,829 -49,536 -356 -48,498 -
-
Tax Rate 29.27% 45.49% 41.77% 34.86% 64.13% 48.52% 79.11% -
Total Cost 1,014,580 950,537 917,339 874,522 966,558 1,117,870 1,046,691 -2.06%
-
Net Worth 5,141,029 5,115,965 5,416,049 5,433,157 5,510,355 5,411,200 5,727,025 -6.96%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 74,688 - - - 56,228 - - -
Div Payout % 103.63% - - - 0.00% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 5,141,029 5,115,965 5,416,049 5,433,157 5,510,355 5,411,200 5,727,025 -6.96%
NOSH 1,244,801 1,241,739 1,242,213 1,232,008 1,249,513 1,186,666 1,253,178 -0.44%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.11% 4.37% 6.69% 8.20% 0.53% 3.51% 0.97% -
ROE 1.40% -0.17% 0.28% 0.53% -0.90% -0.01% -0.85% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 90.67 80.05 79.14 77.32 77.76 97.63 84.34 4.95%
EPS 5.79 -0.69 1.22 2.34 -3.97 -0.03 -3.87 -
DPS 6.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 4.13 4.12 4.36 4.41 4.41 4.56 4.57 -6.54%
Adjusted Per Share Value based on latest NOSH - 1,232,008
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 24.42 21.51 21.27 20.61 21.02 25.07 22.87 4.48%
EPS 1.56 -0.19 0.33 0.62 -1.07 -0.01 -1.05 -
DPS 1.62 0.00 0.00 0.00 1.22 0.00 0.00 -
NAPS 1.1124 1.107 1.1719 1.1756 1.1923 1.1708 1.2392 -6.96%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.12 2.03 2.09 1.91 1.65 1.61 1.75 -
P/RPS 2.34 2.54 2.64 2.47 2.12 1.65 2.07 8.54%
P/EPS 36.61 -294.20 171.31 81.62 -41.62 -5,366.67 -45.22 -
EY 2.73 -0.34 0.58 1.23 -2.40 -0.02 -2.21 -
DY 2.83 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.51 0.49 0.48 0.43 0.37 0.35 0.38 21.73%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 22/03/10 15/12/09 28/09/09 22/06/09 20/03/09 18/12/08 -
Price 2.04 1.99 1.99 1.89 1.69 1.47 1.64 -
P/RPS 2.25 2.49 2.51 2.44 2.17 1.51 1.94 10.41%
P/EPS 35.23 -288.41 163.11 80.77 -42.63 -4,900.00 -42.38 -
EY 2.84 -0.35 0.61 1.24 -2.35 -0.02 -2.36 -
DY 2.94 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.49 0.48 0.46 0.43 0.38 0.32 0.36 22.88%

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