[BJLAND] QoQ Quarter Result on 31-Oct-2011 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -178.7%
YoY- -125.96%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 1,027,191 1,088,572 1,121,431 988,569 1,001,025 1,062,828 990,595 2.45%
PBT 123,605 177,915 114,657 102,469 94,760 105,142 153,130 -13.31%
Tax -50,091 -60,582 -48,383 -46,618 -38,678 -51,365 -51,367 -1.66%
NP 73,514 117,333 66,274 55,851 56,082 53,777 101,763 -19.50%
-
NP to SH 6,910 58,639 2,522 -1,482 1,883 -4,685 34,910 -66.06%
-
Tax Rate 40.53% 34.05% 42.20% 45.49% 40.82% 48.85% 33.54% -
Total Cost 953,677 971,239 1,055,157 932,718 944,943 1,009,051 888,832 4.81%
-
Net Worth 5,133,142 5,068,795 5,144,879 5,038,800 4,848,724 5,361,721 5,186,628 -0.68%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 37,270 - - - 39,041 - -
Div Payout % - 63.56% - - - 0.00% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 5,133,142 5,068,795 5,144,879 5,038,800 4,848,724 5,361,721 5,186,628 -0.68%
NOSH 4,935,714 4,969,407 5,043,999 4,940,000 4,707,500 5,205,555 4,987,142 -0.68%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.16% 10.78% 5.91% 5.65% 5.60% 5.06% 10.27% -
ROE 0.13% 1.16% 0.05% -0.03% 0.04% -0.09% 0.67% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 20.81 21.91 22.23 20.01 21.26 20.42 19.86 3.16%
EPS 0.14 1.18 0.05 -0.03 0.04 -0.09 0.70 -65.83%
DPS 0.00 0.75 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.04 1.02 1.02 1.02 1.03 1.03 1.04 0.00%
Adjusted Per Share Value based on latest NOSH - 4,940,000
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 22.23 23.55 24.26 21.39 21.66 23.00 21.43 2.47%
EPS 0.15 1.27 0.05 -0.03 0.04 -0.10 0.76 -66.13%
DPS 0.00 0.81 0.00 0.00 0.00 0.84 0.00 -
NAPS 1.1107 1.0967 1.1132 1.0903 1.0491 1.1601 1.1222 -0.68%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.84 0.84 0.94 0.99 1.06 1.16 1.19 -
P/RPS 4.04 3.83 4.23 4.95 4.98 5.68 5.99 -23.11%
P/EPS 600.00 71.19 1,880.00 -3,300.00 2,650.00 -1,288.89 170.00 131.98%
EY 0.17 1.40 0.05 -0.03 0.04 -0.08 0.59 -56.40%
DY 0.00 0.89 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.81 0.82 0.92 0.97 1.03 1.13 1.14 -20.39%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 25/06/12 26/03/12 21/12/11 22/09/11 27/06/11 22/03/11 -
Price 0.79 0.85 0.85 0.94 0.93 1.06 1.08 -
P/RPS 3.80 3.88 3.82 4.70 4.37 5.19 5.44 -21.29%
P/EPS 564.29 72.03 1,700.00 -3,133.33 2,325.00 -1,177.78 154.29 137.56%
EY 0.18 1.39 0.06 -0.03 0.04 -0.08 0.65 -57.54%
DY 0.00 0.88 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 0.76 0.83 0.83 0.92 0.90 1.03 1.04 -18.88%

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