[BJLAND] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -34.84%
YoY- 84.5%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 4,139,719 4,150,992 4,188,538 3,211,229 2,329,860 1,516,088 633,535 249.91%
PBT 262,065 225,923 846,622 890,029 1,161,006 1,119,743 469,092 -32.19%
Tax -127,987 -125,590 -84,756 -55,650 -11,791 23,527 3,693 -
NP 134,078 100,333 761,866 834,379 1,149,215 1,143,270 472,785 -56.86%
-
NP to SH -69,561 -97,707 583,504 699,367 1,073,240 1,110,760 477,204 -
-
Tax Rate 48.84% 55.59% 10.01% 6.25% 1.02% -2.10% -0.79% -
Total Cost 4,005,641 4,050,659 3,426,672 2,376,850 1,180,645 372,818 160,750 754.80%
-
Net Worth 5,433,157 5,510,355 5,411,200 5,727,025 6,269,940 5,277,506 2,314,112 76.74%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 56,228 56,228 42,265 79,013 115,231 149,961 169,841 -52.17%
Div Payout % 0.00% 0.00% 7.24% 11.30% 10.74% 13.50% 35.59% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 5,433,157 5,510,355 5,411,200 5,727,025 6,269,940 5,277,506 2,314,112 76.74%
NOSH 1,232,008 1,249,513 1,186,666 1,253,178 1,365,999 1,142,317 993,181 15.46%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 3.24% 2.42% 18.19% 25.98% 49.33% 75.41% 74.63% -
ROE -1.28% -1.77% 10.78% 12.21% 17.12% 21.05% 20.62% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 336.01 332.21 352.97 256.25 170.56 132.72 63.79 203.04%
EPS -5.65 -7.82 49.17 55.81 78.57 97.24 48.05 -
DPS 4.56 4.50 3.56 6.31 8.44 13.13 17.10 -58.60%
NAPS 4.41 4.41 4.56 4.57 4.59 4.62 2.33 53.07%
Adjusted Per Share Value based on latest NOSH - 1,253,178
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 82.79 83.02 83.77 64.22 46.60 30.32 12.67 249.91%
EPS -1.39 -1.95 11.67 13.99 21.46 22.22 9.54 -
DPS 1.12 1.12 0.85 1.58 2.30 3.00 3.40 -52.33%
NAPS 1.0866 1.1021 1.0822 1.1454 1.254 1.0555 0.4628 76.74%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.91 1.65 1.61 1.75 2.21 2.88 2.78 -
P/RPS 0.57 0.50 0.46 0.68 1.30 2.17 4.36 -74.27%
P/EPS -33.83 -21.10 3.27 3.14 2.81 2.96 5.79 -
EY -2.96 -4.74 30.54 31.89 35.55 33.76 17.28 -
DY 2.39 2.73 2.21 3.60 3.82 4.56 6.15 -46.77%
P/NAPS 0.43 0.37 0.35 0.38 0.48 0.62 1.19 -49.29%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 22/06/09 20/03/09 18/12/08 19/09/08 20/06/08 24/03/08 -
Price 1.89 1.69 1.47 1.64 1.97 1.91 2.60 -
P/RPS 0.56 0.51 0.42 0.64 1.16 1.44 4.08 -73.42%
P/EPS -33.47 -21.61 2.99 2.94 2.51 1.96 5.41 -
EY -2.99 -4.63 33.45 34.03 39.88 50.91 18.48 -
DY 2.41 2.66 2.42 3.84 4.28 6.87 6.58 -48.84%
P/NAPS 0.43 0.38 0.32 0.36 0.43 0.41 1.12 -47.20%

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