[BJLAND] QoQ TTM Result on 31-Oct-2009 [#2]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

15-Dec-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Oct-2009 [#2]

Profit Trend

QoQ- 91.51%

YoY- -100.84%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
TTM Result
Revenue	4,084,600	4,058,291	3,901,337	4,065,864	4,139,719	4,150,992	4,188,538	-1.66%
YoY %	0.65%	4.02%	-4.05%	-1.78%	-0.27%	-0.90%	-	-
Horiz. %	97.52%	96.89%	93.14%	97.07%	98.83%	99.10%	100.00%	-
PBT	466,152	473,685	326,718	325,962	262,065	225,923	846,622	-32.89%
YoY %	-1.59%	44.98%	0.23%	24.38%	16.00%	-73.31%	-	-
Horiz. %	55.06%	55.95%	38.59%	38.50%	30.95%	26.69%	100.00%	-
Tax	-165,053	-172,372	-134,337	-136,387	-127,987	-125,590	-84,756	56.13%
YoY %	4.25%	-28.31%	1.50%	-6.56%	-1.91%	-48.18%	-	-
Horiz. %	194.74%	203.37%	158.50%	160.92%	151.01%	148.18%	100.00%	-
NP	301,099	301,313	192,381	189,575	134,078	100,333	761,866	-46.23%
YoY %	-0.07%	56.62%	1.48%	41.39%	33.63%	-86.83%	-	-
Horiz. %	39.52%	39.55%	25.25%	24.88%	17.60%	13.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,173	107,490	-14,120	-5,908	-69,561	-97,707	583,504	-64.64%
YoY %	14.59%	861.26%	-139.00%	91.51%	28.81%	-116.74%	-	-
Horiz. %	21.11%	18.42%	-2.42%	-1.01%	-11.92%	-16.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.41%	36.39%	41.12%	41.84%	48.84%	55.59%	10.01%	-
YoY %	-2.69%	-11.50%	-1.72%	-14.33%	-12.14%	455.34%	-	-
Horiz. %	353.75%	363.54%	410.79%	417.98%	487.91%	555.34%	100.00%	-
Total Cost	3,783,501	3,756,978	3,708,956	3,876,289	4,005,641	4,050,659	3,426,672	6.84%
YoY %	0.71%	1.29%	-4.32%	-3.23%	-1.11%	18.21%	-	-
Horiz. %	110.41%	109.64%	108.24%	113.12%	116.90%	118.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,172,344	5,141,029	5,115,965	4,968,852	5,433,157	5,510,355	5,411,200	-2.97%
YoY %	0.61%	0.49%	2.96%	-8.55%	-1.40%	1.83%	-	-
Horiz. %	95.59%	95.01%	94.54%	91.83%	100.41%	101.83%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	74,688	74,688	56,228	56,228	56,228	56,228	42,265	46.31%
YoY %	0.00%	32.83%	0.00%	0.00%	0.00%	33.04%	-	-
Horiz. %	176.71%	176.71%	133.04%	133.04%	133.04%	133.04%	100.00%	-
Div Payout %	60.64%	69.48%	0.00%	0.00%	0.00%	0.00%	7.24%	-
YoY %	-12.72%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	837.57%	959.67%	0.00%	0.00%	0.00%	0.00%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	5,172,344	5,141,029	5,115,965	4,968,852	5,433,157	5,510,355	5,411,200	-2.97%
YoY %	0.61%	0.49%	2.96%	-8.55%	-1.40%	1.83%	-	-
Horiz. %	95.59%	95.01%	94.54%	91.83%	100.41%	101.83%	100.00%	-
NOSH	1,243,351	1,244,801	1,241,739	1,242,213	1,232,008	1,249,513	1,186,666	3.16%
YoY %	-0.12%	0.25%	-0.04%	0.83%	-1.40%	5.30%	-	-
Horiz. %	104.78%	104.90%	104.64%	104.68%	103.82%	105.30%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	7.37%	7.42%	4.93%	4.66%	3.24%	2.42%	18.19%	-
YoY %	-0.67%	50.51%	5.79%	43.83%	33.88%	-86.70%	-	-
Horiz. %	40.52%	40.79%	27.10%	25.62%	17.81%	13.30%	100.00%	-
ROE	2.38%	2.09%	-0.28%	-0.12%	-1.28%	-1.77%	10.78%	-
YoY %	13.88%	846.43%	-133.33%	90.62%	27.68%	-116.42%	-	-
Horiz. %	22.08%	19.39%	-2.60%	-1.11%	-11.87%	-16.42%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	328.52	326.02	314.18	327.31	336.01	332.21	352.97	-4.68%
YoY %	0.77%	3.77%	-4.01%	-2.59%	1.14%	-5.88%	-	-
Horiz. %	93.07%	92.36%	89.01%	92.73%	95.20%	94.12%	100.00%	-
EPS	9.91	8.64	-1.14	-0.48	-5.65	-7.82	49.17	-65.72%
YoY %	14.70%	857.89%	-137.50%	91.50%	27.75%	-115.90%	-	-
Horiz. %	20.15%	17.57%	-2.32%	-0.98%	-11.49%	-15.90%	100.00%	-
DPS	6.00	6.00	4.50	4.53	4.56	4.50	3.56	41.75%
YoY %	0.00%	33.33%	-0.66%	-0.66%	1.33%	26.40%	-	-
Horiz. %	168.54%	168.54%	126.40%	127.25%	128.09%	126.40%	100.00%	-
NAPS	4.16	4.13	4.12	4.00	4.41	4.41	4.56	-5.95%
YoY %	0.73%	0.24%	3.00%	-9.30%	0.00%	-3.29%	-	-
Horiz. %	91.23%	90.57%	90.35%	87.72%	96.71%	96.71%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,242,213
RPS	88.38	87.81	84.41	87.97	89.57	89.82	90.63	-1.66%
YoY %	0.65%	4.03%	-4.05%	-1.79%	-0.28%	-0.89%	-	-
Horiz. %	97.52%	96.89%	93.14%	97.06%	98.83%	99.11%	100.00%	-
EPS	2.67	2.33	-0.31	-0.13	-1.51	-2.11	12.63	-64.61%
YoY %	14.59%	851.61%	-138.46%	91.39%	28.44%	-116.71%	-	-
Horiz. %	21.14%	18.45%	-2.45%	-1.03%	-11.96%	-16.71%	100.00%	-
DPS	1.62	1.62	1.22	1.22	1.22	1.22	0.91	47.04%
YoY %	0.00%	32.79%	0.00%	0.00%	0.00%	34.07%	-	-
Horiz. %	178.02%	178.02%	134.07%	134.07%	134.07%	134.07%	100.00%	-
NAPS	1.1192	1.1124	1.107	1.0751	1.1756	1.1923	1.1708	-2.96%
YoY %	0.61%	0.49%	2.97%	-8.55%	-1.40%	1.84%	-	-
Horiz. %	95.59%	95.01%	94.55%	91.83%	100.41%	101.84%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	-
Price	2.13	2.12	2.03	2.09	1.91	1.65	1.61	-
P/RPS	0.65	0.65	0.65	0.64	0.57	0.50	0.46	26.00%
YoY %	0.00%	0.00%	1.56%	12.28%	14.00%	8.70%	-	-
Horiz. %	141.30%	141.30%	141.30%	139.13%	123.91%	108.70%	100.00%	-
P/EPS	21.50	24.55	-178.52	-439.44	-33.83	-21.10	3.27	252.17%
YoY %	-12.42%	113.75%	59.38%	-1,198.97%	-60.33%	-745.26%	-	-
Horiz. %	657.49%	750.76%	-5,459.33%	-13,438.53%	-1,034.56%	-645.26%	100.00%	-
EY	4.65	4.07	-0.56	-0.23	-2.96	-4.74	30.54	-71.58%
YoY %	14.25%	826.79%	-143.48%	92.23%	37.55%	-115.52%	-	-
Horiz. %	15.23%	13.33%	-1.83%	-0.75%	-9.69%	-15.52%	100.00%	-
DY	2.82	2.83	2.22	2.17	2.39	2.73	2.21	17.69%
YoY %	-0.35%	27.48%	2.30%	-9.21%	-12.45%	23.53%	-	-
Horiz. %	127.60%	128.05%	100.45%	98.19%	108.14%	123.53%	100.00%	-
P/NAPS	0.51	0.51	0.49	0.52	0.43	0.37	0.35	28.61%
YoY %	0.00%	4.08%	-5.77%	20.93%	16.22%	5.71%	-	-
Horiz. %	145.71%	145.71%	140.00%	148.57%	122.86%	105.71%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	21/09/10	23/06/10	22/03/10	15/12/09	28/09/09	22/06/09	20/03/09	-
Price	1.19	2.04	1.99	1.99	1.89	1.69	1.47	-
P/RPS	0.36	0.63	0.63	0.61	0.56	0.51	0.42	-9.79%
YoY %	-42.86%	0.00%	3.28%	8.93%	9.80%	21.43%	-	-
Horiz. %	85.71%	150.00%	150.00%	145.24%	133.33%	121.43%	100.00%	-
P/EPS	12.01	23.62	-175.00	-418.42	-33.47	-21.61	2.99	153.33%
YoY %	-49.15%	113.50%	58.18%	-1,150.13%	-54.88%	-822.74%	-	-
Horiz. %	401.67%	789.97%	-5,852.84%	-13,993.98%	-1,119.40%	-722.74%	100.00%	-
EY	8.32	4.23	-0.57	-0.24	-2.99	-4.63	33.45	-60.55%
YoY %	96.69%	842.11%	-137.50%	91.97%	35.42%	-113.84%	-	-
Horiz. %	24.87%	12.65%	-1.70%	-0.72%	-8.94%	-13.84%	100.00%	-
DY	5.04	2.94	2.26	2.27	2.41	2.66	2.42	63.30%
YoY %	71.43%	30.09%	-0.44%	-5.81%	-9.40%	9.92%	-	-
Horiz. %	208.26%	121.49%	93.39%	93.80%	99.59%	109.92%	100.00%	-
P/NAPS	0.29	0.49	0.48	0.50	0.43	0.38	0.32	-6.36%
YoY %	-40.82%	2.08%	-4.00%	16.28%	13.16%	18.75%	-	-
Horiz. %	90.62%	153.12%	150.00%	156.25%	134.38%	118.75%	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