[BJLAND] QoQ TTM 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- -52.99%
YoY- -69.3%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 4,199,597 4,173,853 4,043,017 4,077,121 4,055,037 4,120,841 4,124,205 1.21%
PBT 489,801 417,028 455,501 440,960 458,569 514,669 441,193 7.22%
Tax -194,261 -185,044 -188,028 -185,651 -181,446 -177,271 -162,136 12.81%
NP 295,540 231,984 267,473 255,309 277,123 337,398 279,057 3.90%
-
NP to SH 61,562 -1,762 30,626 37,816 80,445 157,204 113,726 -33.60%
-
Tax Rate 39.66% 44.37% 41.28% 42.10% 39.57% 34.44% 36.75% -
Total Cost 3,904,057 3,941,869 3,775,544 3,821,812 3,777,914 3,783,443 3,845,148 1.01%
-
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 39,041 39,041 39,041 74,688 74,688 -37.11%
Div Payout % 60.54% 0.00% 127.48% 103.24% 48.53% 47.51% 65.67% -
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 7.04% 5.56% 6.62% 6.26% 6.83% 8.19% 6.77% -
ROE 1.21% -0.03% 0.61% 0.78% 1.50% 3.03% 2.13% -
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 84.51 82.75 81.84 86.61 77.90 82.63 79.48 4.17%
EPS 1.24 -0.03 0.62 0.80 1.55 3.15 2.19 -31.58%
DPS 0.75 0.77 0.79 0.83 0.75 1.50 1.44 -35.29%
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 83.99 83.48 80.86 81.54 81.10 82.42 82.48 1.21%
EPS 1.23 -0.04 0.61 0.76 1.61 3.14 2.27 -33.56%
DPS 0.75 0.78 0.78 0.78 0.78 1.49 1.49 -36.74%
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 0.99 1.14 1.21 1.22 1.49 1.44 1.47 -23.18%
P/EPS 67.81 -2,690.90 159.69 131.95 75.06 37.75 53.38 17.31%
EY 1.47 -0.04 0.63 0.76 1.33 2.65 1.87 -14.83%
DY 0.89 0.82 0.80 0.78 0.65 1.26 1.23 -19.41%
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 1.01 1.03 1.15 1.07 1.36 1.31 1.33 -16.77%
P/EPS 68.61 -2,433.26 151.62 115.77 68.59 34.26 48.37 26.26%
EY 1.46 -0.04 0.66 0.86 1.46 2.92 2.07 -20.78%
DY 0.88 0.91 0.84 0.89 0.71 1.39 1.36 -25.20%
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