[BJLAND] QoQ TTM Result on 31-Jul-2010 [#1]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

21-Sep-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Jul-2010 [#1]

Profit Trend

QoQ- 14.59%

YoY- 277.07%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
TTM Result
Revenue	4,055,037	4,120,841	4,124,205	4,084,600	4,058,291	3,901,337	4,065,864	-0.17%
YoY %	-1.60%	-0.08%	0.97%	0.65%	4.02%	-4.05%	-	-
Horiz. %	99.73%	101.35%	101.43%	100.46%	99.81%	95.95%	100.00%	-
PBT	458,569	514,669	441,193	466,152	473,685	326,718	325,962	25.63%
YoY %	-10.90%	16.65%	-5.35%	-1.59%	44.98%	0.23%	-	-
Horiz. %	140.68%	157.89%	135.35%	143.01%	145.32%	100.23%	100.00%	-
Tax	-181,446	-177,271	-162,136	-165,053	-172,372	-134,337	-136,387	21.02%
YoY %	-2.36%	-9.33%	1.77%	4.25%	-28.31%	1.50%	-	-
Horiz. %	133.04%	129.98%	118.88%	121.02%	126.38%	98.50%	100.00%	-
NP	277,123	337,398	279,057	301,099	301,313	192,381	189,575	28.89%
YoY %	-17.86%	20.91%	-7.32%	-0.07%	56.62%	1.48%	-	-
Horiz. %	146.18%	177.98%	147.20%	158.83%	158.94%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,445	157,204	113,726	123,173	107,490	-14,120	-5,908	-
YoY %	-48.83%	38.23%	-7.67%	14.59%	861.26%	-139.00%	-	-
Horiz. %	-1,361.63%	-2,660.87%	-1,924.95%	-2,084.85%	-1,819.40%	239.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.57%	34.44%	36.75%	35.41%	36.39%	41.12%	41.84%	-
YoY %	14.90%	-6.29%	3.78%	-2.69%	-11.50%	-1.72%	-	-
Horiz. %	94.57%	82.31%	87.83%	84.63%	86.97%	98.28%	100.00%	-
Total Cost	3,777,914	3,783,443	3,845,148	3,783,501	3,756,978	3,708,956	3,876,289	-1.70%
YoY %	-0.15%	-1.60%	1.63%	0.71%	1.29%	-4.32%	-	-
Horiz. %	97.46%	97.60%	99.20%	97.61%	96.92%	95.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,361,721	5,186,628	5,344,763	5,172,344	5,141,029	5,115,965	4,968,852	5.21%
YoY %	3.38%	-2.96%	3.33%	0.61%	0.49%	2.96%	-	-
Horiz. %	107.91%	104.38%	107.57%	104.10%	103.47%	102.96%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Dividend
Div	39,041	74,688	74,688	74,688	74,688	56,228	56,228	-21.64%
YoY %	-47.73%	0.00%	0.00%	0.00%	32.83%	0.00%	-	-
Horiz. %	69.43%	132.83%	132.83%	132.83%	132.83%	100.00%	100.00%	-
Div Payout %	48.53%	47.51%	65.67%	60.64%	69.48%	0.00%	0.00%	-
YoY %	2.15%	-27.65%	8.29%	-12.72%	0.00%	0.00%	-	-
Horiz. %	69.85%	68.38%	94.52%	87.28%	100.00%	-	-	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Equity
Net Worth	5,361,721	5,186,628	5,344,763	5,172,344	5,141,029	5,115,965	4,968,852	5.21%
YoY %	3.38%	-2.96%	3.33%	0.61%	0.49%	2.96%	-	-
Horiz. %	107.91%	104.38%	107.57%	104.10%	103.47%	102.96%	100.00%	-
NOSH	5,205,555	4,987,142	5,189,090	1,243,351	1,244,801	1,241,739	1,242,213	160.60%
YoY %	4.38%	-3.89%	317.35%	-0.12%	0.25%	-0.04%	-	-
Horiz. %	419.05%	401.47%	417.73%	100.09%	100.21%	99.96%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Ratio Analysis
NP Margin	6.83%	8.19%	6.77%	7.37%	7.42%	4.93%	4.66%	-
YoY %	-16.61%	20.97%	-8.14%	-0.67%	50.51%	5.79%	-	-
Horiz. %	146.57%	175.75%	145.28%	158.15%	159.23%	105.79%	100.00%	-
ROE	1.50%	3.03%	2.13%	2.38%	2.09%	-0.28%	-0.12%	-
YoY %	-50.50%	42.25%	-10.50%	13.88%	846.43%	-133.33%	-	-
Horiz. %	-1,250.00%	-2,525.00%	-1,775.00%	-1,983.33%	-1,741.67%	233.33%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Per Share
RPS	77.90	82.63	79.48	328.52	326.02	314.18	327.31	-61.69%
YoY %	-5.72%	3.96%	-75.81%	0.77%	3.77%	-4.01%	-	-
Horiz. %	23.80%	25.25%	24.28%	100.37%	99.61%	95.99%	100.00%	-
EPS	1.55	3.15	2.19	9.91	8.64	-1.14	-0.48	-
YoY %	-50.79%	43.84%	-77.90%	14.70%	857.89%	-137.50%	-	-
Horiz. %	-322.92%	-656.25%	-456.25%	-2,064.58%	-1,800.00%	237.50%	100.00%	-
DPS	0.75	1.50	1.44	6.00	6.00	4.50	4.53	-69.94%
YoY %	-50.00%	4.17%	-76.00%	0.00%	33.33%	-0.66%	-	-
Horiz. %	16.56%	33.11%	31.79%	132.45%	132.45%	99.34%	100.00%	-
NAPS	1.03	1.04	1.03	4.16	4.13	4.12	4.00	-59.62%
YoY %	-0.96%	0.97%	-75.24%	0.73%	0.24%	3.00%	-	-
Horiz. %	25.75%	26.00%	25.75%	104.00%	103.25%	103.00%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,243,351
RPS	87.74	89.16	89.24	88.38	87.81	84.41	87.97	-0.17%
YoY %	-1.59%	-0.09%	0.97%	0.65%	4.03%	-4.05%	-	-
Horiz. %	99.74%	101.35%	101.44%	100.47%	99.82%	95.95%	100.00%	-
EPS	1.74	3.40	2.46	2.67	2.33	-0.31	-0.13	-
YoY %	-48.82%	38.21%	-7.87%	14.59%	851.61%	-138.46%	-	-
Horiz. %	-1,338.46%	-2,615.38%	-1,892.31%	-2,053.85%	-1,792.31%	238.46%	100.00%	-
DPS	0.84	1.62	1.62	1.62	1.62	1.22	1.22	-22.07%
YoY %	-48.15%	0.00%	0.00%	0.00%	32.79%	0.00%	-	-
Horiz. %	68.85%	132.79%	132.79%	132.79%	132.79%	100.00%	100.00%	-
NAPS	1.1601	1.1222	1.1565	1.1192	1.1124	1.107	1.0751	5.21%
YoY %	3.38%	-2.97%	3.33%	0.61%	0.49%	2.97%	-	-
Horiz. %	107.91%	104.38%	107.57%	104.10%	103.47%	102.97%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	-
Price	1.16	1.19	1.17	2.13	2.12	2.03	2.09	-
P/RPS	1.49	1.44	1.47	0.65	0.65	0.65	0.64	75.93%
YoY %	3.47%	-2.04%	126.15%	0.00%	0.00%	1.56%	-	-
Horiz. %	232.81%	225.00%	229.69%	101.56%	101.56%	101.56%	100.00%	-
P/EPS	75.06	37.75	53.38	21.50	24.55	-178.52	-439.44	-
YoY %	98.83%	-29.28%	148.28%	-12.42%	113.75%	59.38%	-	-
Horiz. %	-17.08%	-8.59%	-12.15%	-4.89%	-5.59%	40.62%	100.00%	-
EY	1.33	2.65	1.87	4.65	4.07	-0.56	-0.23	-
YoY %	-49.81%	41.71%	-59.78%	14.25%	826.79%	-143.48%	-	-
Horiz. %	-578.26%	-1,152.17%	-813.04%	-2,021.74%	-1,769.57%	243.48%	100.00%	-
DY	0.65	1.26	1.23	2.82	2.83	2.22	2.17	-55.33%
YoY %	-48.41%	2.44%	-56.38%	-0.35%	27.48%	2.30%	-	-
Horiz. %	29.95%	58.06%	56.68%	129.95%	130.41%	102.30%	100.00%	-
P/NAPS	1.13	1.14	1.14	0.51	0.51	0.49	0.52	68.00%
YoY %	-0.88%	0.00%	123.53%	0.00%	4.08%	-5.77%	-	-
Horiz. %	217.31%	219.23%	219.23%	98.08%	98.08%	94.23%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Announcement Date
Date	27/06/11	22/03/11	20/12/10	21/09/10	23/06/10	22/03/10	15/12/09	-
Price	1.06	1.08	1.06	1.19	2.04	1.99	1.99	-
P/RPS	1.36	1.31	1.33	0.36	0.63	0.63	0.61	70.91%
YoY %	3.82%	-1.50%	269.44%	-42.86%	0.00%	3.28%	-	-
Horiz. %	222.95%	214.75%	218.03%	59.02%	103.28%	103.28%	100.00%	-
P/EPS	68.59	34.26	48.37	12.01	23.62	-175.00	-418.42	-
YoY %	100.20%	-29.17%	302.75%	-49.15%	113.50%	58.18%	-	-
Horiz. %	-16.39%	-8.19%	-11.56%	-2.87%	-5.65%	41.82%	100.00%	-
EY	1.46	2.92	2.07	8.32	4.23	-0.57	-0.24	-
YoY %	-50.00%	41.06%	-75.12%	96.69%	842.11%	-137.50%	-	-
Horiz. %	-608.33%	-1,216.67%	-862.50%	-3,466.67%	-1,762.50%	237.50%	100.00%	-
DY	0.71	1.39	1.36	5.04	2.94	2.26	2.27	-54.02%
YoY %	-48.92%	2.21%	-73.02%	71.43%	30.09%	-0.44%	-	-
Horiz. %	31.28%	61.23%	59.91%	222.03%	129.52%	99.56%	100.00%	-
P/NAPS	1.03	1.04	1.03	0.29	0.49	0.48	0.50	62.11%
YoY %	-0.96%	0.97%	255.17%	-40.82%	2.08%	-4.00%	-	-
Horiz. %	206.00%	208.00%	206.00%	58.00%	98.00%	96.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos