[BJLAND] YoY Annualized Quarter Result on 30-Apr-2011 [#4]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

27-Jun-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

30-Apr-2011 [#4]

Profit Trend

QoQ- -22.61%

YoY- -21.54%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Annualized Quarter Result
Revenue	5,021,299	4,246,613	4,195,638	4,056,503	4,048,633	4,150,992	1,516,088	22.07%
YoY %	18.24%	1.21%	3.43%	0.19%	-2.47%	173.80%	-	-
Horiz. %	331.20%	280.10%	276.74%	267.56%	267.04%	273.80%	100.00%	-
PBT	535,248	461,390	488,402	468,398	465,794	225,923	1,119,743	-11.57%
YoY %	16.01%	-5.53%	4.27%	0.56%	106.17%	-79.82%	-	-
Horiz. %	47.80%	41.20%	43.62%	41.83%	41.60%	20.18%	100.00%	-
Tax	-226,235	-188,393	-184,851	-186,503	-155,993	-125,590	23,527	-
YoY %	-20.09%	-1.92%	0.89%	-19.56%	-24.21%	-633.81%	-	-
Horiz. %	-961.60%	-800.75%	-785.70%	-792.72%	-663.04%	-533.81%	100.00%	-
NP	309,013	272,997	303,551	281,895	309,801	100,333	1,143,270	-19.58%
YoY %	13.19%	-10.07%	7.68%	-9.01%	208.77%	-91.22%	-	-
Horiz. %	27.03%	23.88%	26.55%	24.66%	27.10%	8.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,620	33,033	72,900	87,848	111,963	-97,707	1,110,760	-32.53%
YoY %	216.71%	-54.69%	-17.02%	-21.54%	214.59%	-108.80%	-	-
Horiz. %	9.42%	2.97%	6.56%	7.91%	10.08%	-8.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.27%	40.83%	37.85%	39.82%	33.49%	55.59%	-2.10%	-
YoY %	3.53%	7.87%	-4.95%	18.90%	-39.76%	2,747.14%	-	-
Horiz. %	-2,012.86%	-1,944.29%	-1,802.38%	-1,896.19%	-1,594.76%	-2,647.14%	100.00%	-
Total Cost	4,712,286	3,973,616	3,892,087	3,774,608	3,738,832	4,050,659	372,818	52.59%
YoY %	18.59%	2.09%	3.11%	0.96%	-7.70%	986.50%	-	-
Horiz. %	1,263.96%	1,065.83%	1,043.96%	1,012.45%	1,002.86%	1,086.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,386,327	5,169,745	5,212,911	5,114,712	1,282,904	5,520,606	5,096,836	0.92%
YoY %	4.19%	-0.83%	1.92%	298.68%	-76.76%	8.31%	-	-
Horiz. %	105.68%	101.43%	102.28%	100.35%	25.17%	108.31%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Dividend
Div	49,873	37,281	37,235	37,243	18,683	56,332	165,423	-18.10%
YoY %	33.78%	0.12%	-0.02%	99.34%	-66.83%	-65.95%	-	-
Horiz. %	30.15%	22.54%	22.51%	22.51%	11.29%	34.05%	100.00%	-
Div Payout %	47.67%	112.86%	51.08%	42.39%	16.69%	0.00%	14.89%	-
YoY %	-57.76%	120.95%	20.50%	153.98%	0.00%	0.00%	-	-
Horiz. %	320.15%	757.96%	343.05%	284.69%	112.09%	0.00%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Equity
Net Worth	5,386,327	5,169,745	5,212,911	5,114,712	1,282,904	5,520,606	5,096,836	0.92%
YoY %	4.19%	-0.83%	1.92%	298.68%	-76.76%	8.31%	-	-
Horiz. %	105.68%	101.43%	102.28%	100.35%	25.17%	108.31%	100.00%	-
NOSH	4,987,339	4,970,908	4,964,677	4,965,740	1,245,538	1,251,838	1,117,727	28.29%
YoY %	0.33%	0.13%	-0.02%	298.68%	-0.50%	12.00%	-	-
Horiz. %	446.20%	444.73%	444.18%	444.27%	111.43%	112.00%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Ratio Analysis
NP Margin	6.15%	6.43%	7.23%	6.95%	7.65%	2.42%	75.41%	-
YoY %	-4.35%	-11.07%	4.03%	-9.15%	216.12%	-96.79%	-	-
Horiz. %	8.16%	8.53%	9.59%	9.22%	10.14%	3.21%	100.00%	-
ROE	1.94%	0.64%	1.40%	1.72%	8.73%	-1.77%	21.79%	-
YoY %	203.12%	-54.29%	-18.60%	-80.30%	593.22%	-108.12%	-	-
Horiz. %	8.90%	2.94%	6.42%	7.89%	40.06%	-8.12%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Per Share
RPS	100.68	85.43	84.51	81.69	325.05	331.59	135.64	-4.84%
YoY %	17.85%	1.09%	3.45%	-74.87%	-1.97%	144.46%	-	-
Horiz. %	74.23%	62.98%	62.30%	60.23%	239.64%	244.46%	100.00%	-
EPS	2.10	0.66	1.46	1.77	2.24	-7.80	99.01	-47.37%
YoY %	218.18%	-54.79%	-17.51%	-20.98%	128.72%	-107.88%	-	-
Horiz. %	2.12%	0.67%	1.47%	1.79%	2.26%	-7.88%	100.00%	-
DPS	1.00	0.75	0.75	0.75	1.50	4.50	14.80	-36.16%
YoY %	33.33%	0.00%	0.00%	-50.00%	-66.67%	-69.59%	-	-
Horiz. %	6.76%	5.07%	5.07%	5.07%	10.14%	30.41%	100.00%	-
NAPS	1.08	1.04	1.05	1.03	1.03	4.41	4.56	-21.33%
YoY %	3.85%	-0.95%	1.94%	0.00%	-76.64%	-3.29%	-	-
Horiz. %	23.68%	22.81%	23.03%	22.59%	22.59%	96.71%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,205,555
RPS	108.65	91.88	90.78	87.77	87.60	89.82	32.80	22.08%
YoY %	18.25%	1.21%	3.43%	0.19%	-2.47%	173.84%	-	-
Horiz. %	331.25%	280.12%	276.77%	267.59%	267.07%	273.84%	100.00%	-
EPS	2.26	0.71	1.58	1.90	2.42	-2.11	24.03	-32.55%
YoY %	218.31%	-55.06%	-16.84%	-21.49%	214.69%	-108.78%	-	-
Horiz. %	9.40%	2.95%	6.58%	7.91%	10.07%	-8.78%	100.00%	-
DPS	1.08	0.81	0.81	0.81	0.40	1.22	3.58	-18.09%
YoY %	33.33%	0.00%	0.00%	102.50%	-67.21%	-65.92%	-	-
Horiz. %	30.17%	22.63%	22.63%	22.63%	11.17%	34.08%	100.00%	-
NAPS	1.1655	1.1186	1.1279	1.1067	0.2776	1.1945	1.1028	0.92%
YoY %	4.19%	-0.82%	1.92%	298.67%	-76.76%	8.32%	-	-
Horiz. %	105.69%	101.43%	102.28%	100.35%	25.17%	108.32%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	-
Price	0.83	0.82	0.84	1.16	2.12	1.65	2.88	-
P/RPS	0.82	0.96	0.99	1.42	0.65	0.50	2.12	-14.63%
YoY %	-14.58%	-3.03%	-30.28%	118.46%	30.00%	-76.42%	-	-
Horiz. %	38.68%	45.28%	46.70%	66.98%	30.66%	23.58%	100.00%	-
P/EPS	39.57	123.40	57.21	65.57	23.58	-21.14	2.90	54.55%
YoY %	-67.93%	115.70%	-12.75%	178.07%	211.54%	-828.97%	-	-
Horiz. %	1,364.48%	4,255.17%	1,972.76%	2,261.03%	813.10%	-728.97%	100.00%	-
EY	2.53	0.81	1.75	1.53	4.24	-4.73	34.51	-35.29%
YoY %	212.35%	-53.71%	14.38%	-63.92%	189.64%	-113.71%	-	-
Horiz. %	7.33%	2.35%	5.07%	4.43%	12.29%	-13.71%	100.00%	-
DY	1.20	0.91	0.89	0.65	0.71	2.73	5.14	-21.52%
YoY %	31.87%	2.25%	36.92%	-8.45%	-73.99%	-46.89%	-	-
Horiz. %	23.35%	17.70%	17.32%	12.65%	13.81%	53.11%	100.00%	-
P/NAPS	0.77	0.79	0.80	1.13	2.06	0.37	0.63	3.39%
YoY %	-2.53%	-1.25%	-29.20%	-45.15%	456.76%	-41.27%	-	-
Horiz. %	122.22%	125.40%	126.98%	179.37%	326.98%	58.73%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	25/06/14	25/06/13	25/06/12	27/06/11	23/06/10	22/06/09	20/06/08	-
Price	0.84	0.88	0.85	1.06	2.04	1.69	1.91	-
P/RPS	0.83	1.03	1.01	1.30	0.63	0.51	1.41	-8.44%
YoY %	-19.42%	1.98%	-22.31%	106.35%	23.53%	-63.83%	-	-
Horiz. %	58.87%	73.05%	71.63%	92.20%	44.68%	36.17%	100.00%	-
P/EPS	40.04	132.43	57.89	59.92	22.69	-21.65	1.92	65.86%
YoY %	-69.77%	128.76%	-3.39%	164.08%	204.80%	-1,227.60%	-	-
Horiz. %	2,085.42%	6,897.40%	3,015.10%	3,120.83%	1,181.77%	-1,127.60%	100.00%	-
EY	2.50	0.76	1.73	1.67	4.41	-4.62	52.03	-39.69%
YoY %	228.95%	-56.07%	3.59%	-62.13%	195.45%	-108.88%	-	-
Horiz. %	4.80%	1.46%	3.33%	3.21%	8.48%	-8.88%	100.00%	-
DY	1.19	0.85	0.88	0.71	0.74	2.66	7.75	-26.81%
YoY %	40.00%	-3.41%	23.94%	-4.05%	-72.18%	-65.68%	-	-
Horiz. %	15.35%	10.97%	11.35%	9.16%	9.55%	34.32%	100.00%	-
P/NAPS	0.78	0.85	0.81	1.03	1.98	0.38	0.42	10.86%
YoY %	-8.24%	4.94%	-21.36%	-47.98%	421.05%	-9.52%	-	-
Horiz. %	185.71%	202.38%	192.86%	245.24%	471.43%	90.48%	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