[BJLAND] YoY Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 1770.51%
YoY- -17.02%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 5,910,163 5,021,299 4,246,613 4,195,638 4,056,503 4,048,633 4,150,992 6.06%
PBT 25,276 535,248 461,390 488,402 468,398 465,794 225,923 -30.57%
Tax -187,104 -226,235 -188,393 -184,851 -186,503 -155,993 -125,590 6.86%
NP -161,828 309,013 272,997 303,551 281,895 309,801 100,333 -
-
NP to SH -382,960 104,620 33,033 72,900 87,848 111,963 -97,707 25.55%
-
Tax Rate 740.24% 42.27% 40.83% 37.85% 39.82% 33.49% 55.59% -
Total Cost 6,071,991 4,712,286 3,973,616 3,892,087 3,774,608 3,738,832 4,050,659 6.97%
-
Net Worth 4,887,955 5,386,327 5,169,745 5,212,911 5,114,712 1,282,904 5,520,606 -2.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - 49,873 37,281 37,235 37,243 18,683 56,332 -
Div Payout % - 47.67% 112.86% 51.08% 42.39% 16.69% 0.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 4,887,955 5,386,327 5,169,745 5,212,911 5,114,712 1,282,904 5,520,606 -2.00%
NOSH 4,987,709 4,987,339 4,970,908 4,964,677 4,965,740 1,245,538 1,251,838 25.89%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -2.74% 6.15% 6.43% 7.23% 6.95% 7.65% 2.42% -
ROE -7.83% 1.94% 0.64% 1.40% 1.72% 8.73% -1.77% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 118.49 100.68 85.43 84.51 81.69 325.05 331.59 -15.75%
EPS -7.68 2.10 0.66 1.46 1.77 2.24 -7.80 -0.25%
DPS 0.00 1.00 0.75 0.75 0.75 1.50 4.50 -
NAPS 0.98 1.08 1.04 1.05 1.03 1.03 4.41 -22.16%
Adjusted Per Share Value based on latest NOSH - 4,969,407
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 118.20 100.43 84.93 83.91 81.13 80.97 83.02 6.06%
EPS -7.66 2.09 0.66 1.46 1.76 2.24 -1.95 25.59%
DPS 0.00 1.00 0.75 0.74 0.74 0.37 1.13 -
NAPS 0.9776 1.0773 1.0339 1.0426 1.0229 0.2566 1.1041 -2.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.74 0.83 0.82 0.84 1.16 2.12 1.65 -
P/RPS 0.62 0.82 0.96 0.99 1.42 0.65 0.50 3.64%
P/EPS -9.64 39.57 123.40 57.21 65.57 23.58 -21.14 -12.26%
EY -10.38 2.53 0.81 1.75 1.53 4.24 -4.73 13.98%
DY 0.00 1.20 0.91 0.89 0.65 0.71 2.73 -
P/NAPS 0.76 0.77 0.79 0.80 1.13 2.06 0.37 12.74%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 25/06/14 25/06/13 25/06/12 27/06/11 23/06/10 22/06/09 -
Price 0.715 0.84 0.88 0.85 1.06 2.04 1.69 -
P/RPS 0.60 0.83 1.03 1.01 1.30 0.63 0.51 2.74%
P/EPS -9.31 40.04 132.43 57.89 59.92 22.69 -21.65 -13.11%
EY -10.74 2.50 0.76 1.73 1.67 4.41 -4.62 15.08%
DY 0.00 1.19 0.85 0.88 0.71 0.74 2.66 -
P/NAPS 0.73 0.78 0.85 0.81 1.03 1.98 0.38 11.48%

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