[BJLAND] QoQ TTM 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- -139.0%
YoY- -102.42%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 4,124,205 4,084,600 4,058,291 3,901,337 4,065,864 4,139,719 4,150,992 -0.42%
PBT 441,193 466,152 473,685 326,718 325,962 262,065 225,923 56.04%
Tax -162,136 -165,053 -172,372 -134,337 -136,387 -127,987 -125,590 18.50%
NP 279,057 301,099 301,313 192,381 189,575 134,078 100,333 97.40%
-
NP to SH 113,726 123,173 107,490 -14,120 -5,908 -69,561 -97,707 -
-
Tax Rate 36.75% 35.41% 36.39% 41.12% 41.84% 48.84% 55.59% -
Total Cost 3,845,148 3,783,501 3,756,978 3,708,956 3,876,289 4,005,641 4,050,659 -3.40%
-
Net Worth 5,344,763 5,172,344 5,141,029 5,115,965 4,968,852 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 74,688 74,688 56,228 56,228 56,228 56,228 20.77%
Div Payout % 65.67% 60.64% 69.48% 0.00% 0.00% 0.00% 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 4,968,852 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 6.77% 7.37% 7.42% 4.93% 4.66% 3.24% 2.42% -
ROE 2.13% 2.38% 2.09% -0.28% -0.12% -1.28% -1.77% -
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 79.48 328.52 326.02 314.18 327.31 336.01 332.21 -61.36%
EPS 2.19 9.91 8.64 -1.14 -0.48 -5.65 -7.82 -
DPS 1.44 6.00 6.00 4.50 4.53 4.56 4.50 -53.11%
NAPS 1.03 4.16 4.13 4.12 4.00 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 89.24 88.38 87.81 84.41 87.97 89.57 89.82 -0.42%
EPS 2.46 2.67 2.33 -0.31 -0.13 -1.51 -2.11 -
DPS 1.62 1.62 1.62 1.22 1.22 1.22 1.22 20.74%
NAPS 1.1565 1.1192 1.1124 1.107 1.0751 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 1.47 0.65 0.65 0.65 0.64 0.57 0.50 104.82%
P/EPS 53.38 21.50 24.55 -178.52 -439.44 -33.83 -21.10 -
EY 1.87 4.65 4.07 -0.56 -0.23 -2.96 -4.74 -
DY 1.23 2.82 2.83 2.22 2.17 2.39 2.73 -41.14%
P/NAPS 1.14 0.51 0.51 0.49 0.52 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 1.33 0.36 0.63 0.63 0.61 0.56 0.51 89.13%
P/EPS 48.37 12.01 23.62 -175.00 -418.42 -33.47 -21.61 -
EY 2.07 8.32 4.23 -0.57 -0.24 -2.99 -4.63 -
DY 1.36 5.04 2.94 2.26 2.27 2.41 2.66 -35.98%
P/NAPS 1.03 0.29 0.49 0.48 0.50 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