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

Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 28.81%
YoY- -106.48%
Quarter Report
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 4,058,291 3,901,337 4,065,864 4,139,719 4,150,992 4,188,538 3,211,229 16.94%
PBT 473,685 326,718 325,962 262,065 225,923 846,622 890,029 -34.40%
Tax -172,372 -134,337 -136,387 -127,987 -125,590 -84,756 -55,650 112.92%
NP 301,313 192,381 189,575 134,078 100,333 761,866 834,379 -49.38%
-
NP to SH 107,490 -14,120 -5,908 -69,561 -97,707 583,504 699,367 -71.40%
-
Tax Rate 36.39% 41.12% 41.84% 48.84% 55.59% 10.01% 6.25% -
Total Cost 3,756,978 3,708,956 3,876,289 4,005,641 4,050,659 3,426,672 2,376,850 35.80%
-
Net Worth 5,141,029 5,115,965 4,968,852 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 56,228 56,228 56,228 42,265 79,013 -3.69%
Div Payout % 69.48% 0.00% 0.00% 0.00% 0.00% 7.24% 11.30% -
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 4,968,852 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 7.42% 4.93% 4.66% 3.24% 2.42% 18.19% 25.98% -
ROE 2.09% -0.28% -0.12% -1.28% -1.77% 10.78% 12.21% -
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 326.02 314.18 327.31 336.01 332.21 352.97 256.25 17.46%
EPS 8.64 -1.14 -0.48 -5.65 -7.82 49.17 55.81 -71.26%
DPS 6.00 4.50 4.53 4.56 4.50 3.56 6.31 -3.31%
NAPS 4.13 4.12 4.00 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 87.81 84.41 87.97 89.57 89.82 90.63 69.48 16.94%
EPS 2.33 -0.31 -0.13 -1.51 -2.11 12.63 15.13 -71.36%
DPS 1.62 1.22 1.22 1.22 1.22 0.91 1.71 -3.54%
NAPS 1.1124 1.107 1.0751 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 0.65 0.65 0.64 0.57 0.50 0.46 0.68 -2.97%
P/EPS 24.55 -178.52 -439.44 -33.83 -21.10 3.27 3.14 295.41%
EY 4.07 -0.56 -0.23 -2.96 -4.74 30.54 31.89 -74.74%
DY 2.83 2.22 2.17 2.39 2.73 2.21 3.60 -14.86%
P/NAPS 0.51 0.49 0.52 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 0.63 0.63 0.61 0.56 0.51 0.42 0.64 -1.04%
P/EPS 23.62 -175.00 -418.42 -33.47 -21.61 2.99 2.94 302.66%
EY 4.23 -0.57 -0.24 -2.99 -4.63 33.45 34.03 -75.18%
DY 2.94 2.26 2.27 2.41 2.66 2.42 3.84 -16.35%
P/NAPS 0.49 0.48 0.50 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