[BJLAND] QoQ Quarter Result on 31-Jul-2011 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 140.19%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 1,088,572 1,121,431 988,569 1,001,025 1,062,828 990,595 1,022,673 4.25%
PBT 177,915 114,657 102,469 94,760 105,142 153,130 87,928 60.04%
Tax -60,582 -48,383 -46,618 -38,678 -51,365 -51,367 -44,241 23.33%
NP 117,333 66,274 55,851 56,082 53,777 101,763 43,687 93.33%
-
NP to SH 58,639 2,522 -1,482 1,883 -4,685 34,910 5,708 373.24%
-
Tax Rate 34.05% 42.20% 45.49% 40.82% 48.85% 33.54% 50.32% -
Total Cost 971,239 1,055,157 932,718 944,943 1,009,051 888,832 978,986 -0.52%
-
Net Worth 5,068,795 5,144,879 5,038,800 4,848,724 5,361,721 5,186,628 5,344,763 -3.47%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 37,270 - - - 39,041 - - -
Div Payout % 63.56% - - - 0.00% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 5,068,795 5,144,879 5,038,800 4,848,724 5,361,721 5,186,628 5,344,763 -3.47%
NOSH 4,969,407 5,043,999 4,940,000 4,707,500 5,205,555 4,987,142 5,189,090 -2.84%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.78% 5.91% 5.65% 5.60% 5.06% 10.27% 4.27% -
ROE 1.16% 0.05% -0.03% 0.04% -0.09% 0.67% 0.11% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 21.91 22.23 20.01 21.26 20.42 19.86 19.71 7.31%
EPS 1.18 0.05 -0.03 0.04 -0.09 0.70 0.11 387.10%
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.02 1.02 1.02 1.03 1.03 1.04 1.03 -0.64%
Adjusted Per Share Value based on latest NOSH - 4,707,500
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 21.77 22.43 19.77 20.02 21.26 19.81 20.45 4.26%
EPS 1.17 0.05 -0.03 0.04 -0.09 0.70 0.11 384.34%
DPS 0.75 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 1.0138 1.029 1.0078 0.9697 1.0723 1.0373 1.069 -3.47%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.84 0.94 0.99 1.06 1.16 1.19 1.17 -
P/RPS 3.83 4.23 4.95 4.98 5.68 5.99 5.94 -25.38%
P/EPS 71.19 1,880.00 -3,300.00 2,650.00 -1,288.89 170.00 1,063.64 -83.54%
EY 1.40 0.05 -0.03 0.04 -0.08 0.59 0.09 524.18%
DY 0.89 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.82 0.92 0.97 1.03 1.13 1.14 1.14 -19.73%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 25/06/12 26/03/12 21/12/11 22/09/11 27/06/11 22/03/11 20/12/10 -
Price 0.85 0.85 0.94 0.93 1.06 1.08 1.06 -
P/RPS 3.88 3.82 4.70 4.37 5.19 5.44 5.38 -19.59%
P/EPS 72.03 1,700.00 -3,133.33 2,325.00 -1,177.78 154.29 963.64 -82.28%
EY 1.39 0.06 -0.03 0.04 -0.08 0.65 0.10 479.03%
DY 0.88 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.83 0.83 0.92 0.90 1.03 1.04 1.03 -13.41%

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