[BJLAND] YoY Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
23-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 137.1%
YoY- 214.59%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 4,246,613 4,195,638 4,056,503 4,048,633 4,150,992 1,516,088 538,368 41.04%
PBT 461,390 488,402 468,398 465,794 225,923 1,119,743 -5,957 -
Tax -188,393 -184,851 -186,503 -155,993 -125,590 23,527 38,903 -
NP 272,997 303,551 281,895 309,801 100,333 1,143,270 32,946 42.20%
-
NP to SH 33,033 72,900 87,848 111,963 -97,707 1,110,760 41,699 -3.80%
-
Tax Rate 40.83% 37.85% 39.82% 33.49% 55.59% -2.10% - -
Total Cost 3,973,616 3,892,087 3,774,608 3,738,832 4,050,659 372,818 505,422 40.96%
-
Net Worth 5,169,745 5,212,911 5,114,712 1,282,904 5,520,606 5,096,836 2,058,149 16.57%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 37,281 37,235 37,243 18,683 56,332 165,423 39,194 -0.82%
Div Payout % 112.86% 51.08% 42.39% 16.69% 0.00% 14.89% 93.99% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 5,169,745 5,212,911 5,114,712 1,282,904 5,520,606 5,096,836 2,058,149 16.57%
NOSH 4,970,908 4,964,677 4,965,740 1,245,538 1,251,838 1,117,727 894,847 33.04%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.43% 7.23% 6.95% 7.65% 2.42% 75.41% 6.12% -
ROE 0.64% 1.40% 1.72% 8.73% -1.77% 21.79% 2.03% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 85.43 84.51 81.69 325.05 331.59 135.64 60.16 6.01%
EPS 0.66 1.46 1.77 2.24 -7.80 99.01 4.60 -27.62%
DPS 0.75 0.75 0.75 1.50 4.50 14.80 4.38 -25.46%
NAPS 1.04 1.05 1.03 1.03 4.41 4.56 2.30 -12.37%
Adjusted Per Share Value based on latest NOSH - 1,244,801
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 84.93 83.91 81.13 80.97 83.02 30.32 10.77 41.03%
EPS 0.66 1.46 1.76 2.24 -1.95 22.22 0.83 -3.74%
DPS 0.75 0.74 0.74 0.37 1.13 3.31 0.78 -0.65%
NAPS 1.0339 1.0426 1.0229 0.2566 1.1041 1.0194 0.4116 16.57%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.82 0.84 1.16 2.12 1.65 2.88 0.50 -
P/RPS 0.96 0.99 1.42 0.65 0.50 2.12 0.83 2.45%
P/EPS 123.40 57.21 65.57 23.58 -21.14 2.90 10.73 50.18%
EY 0.81 1.75 1.53 4.24 -4.73 34.51 9.32 -33.42%
DY 0.91 0.89 0.65 0.71 2.73 5.14 8.76 -31.41%
P/NAPS 0.79 0.80 1.13 2.06 0.37 0.63 0.22 23.72%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 25/06/12 27/06/11 23/06/10 22/06/09 20/06/08 28/06/07 -
Price 0.88 0.85 1.06 2.04 1.69 1.91 0.80 -
P/RPS 1.03 1.01 1.30 0.63 0.51 1.41 1.33 -4.16%
P/EPS 132.43 57.89 59.92 22.69 -21.65 1.92 17.17 40.51%
EY 0.76 1.73 1.67 4.41 -4.62 52.03 5.82 -28.75%
DY 0.85 0.88 0.71 0.74 2.66 7.75 5.48 -26.67%
P/NAPS 0.85 0.81 1.03 1.98 0.38 0.42 0.35 15.92%

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