[BJLAND] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -46.32%
YoY- 173.52%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 4,150,436 4,148,033 3,989,612 3,906,212 4,239,085 675,818 507,889 41.87%
PBT 464,318 415,848 471,236 416,590 282,197 646,358 47,545 46.15%
Tax -195,540 -178,238 -173,441 -166,909 -155,246 -10,869 6,444 -
NP 268,778 237,609 297,794 249,681 126,950 635,489 53,989 30.63%
-
NP to SH 21,888 3,897 113,506 47,221 -64,228 638,780 54,612 -14.12%
-
Tax Rate 42.11% 42.86% 36.81% 40.07% 55.01% 1.68% -13.55% -
Total Cost 3,881,657 3,910,424 3,691,817 3,656,530 4,112,134 40,329 453,900 42.95%
-
Net Worth 5,123,781 4,969,099 5,177,496 5,137,813 5,705,448 2,186,188 2,117,608 15.85%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 138,865 - -
Div Payout % - - - - - 21.74% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 5,123,781 4,969,099 5,177,496 5,137,813 5,705,448 2,186,188 2,117,608 15.85%
NOSH 4,974,545 4,871,666 4,978,362 1,247,042 1,251,194 938,278 928,775 32.24%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.48% 5.73% 7.46% 6.39% 2.99% 94.03% 10.63% -
ROE 0.43% 0.08% 2.19% 0.92% -1.13% 29.22% 2.58% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 83.43 85.15 80.14 313.24 338.80 72.03 54.68 7.28%
EPS 0.44 0.08 2.28 3.79 -5.13 68.08 5.88 -35.05%
DPS 0.00 0.00 0.00 0.00 0.00 14.80 0.00 -
NAPS 1.03 1.02 1.04 4.12 4.56 2.33 2.28 -12.39%
Adjusted Per Share Value based on latest NOSH - 1,241,739
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 83.01 82.96 79.79 78.12 84.78 13.52 10.16 41.87%
EPS 0.44 0.08 2.27 0.94 -1.28 12.78 1.09 -14.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
NAPS 1.0248 0.9938 1.0355 1.0276 1.1411 0.4372 0.4235 15.85%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.83 0.94 1.19 2.03 1.61 2.78 0.46 -
P/RPS 0.99 1.10 1.48 0.65 0.48 3.86 0.84 2.77%
P/EPS 188.64 1,175.00 52.19 53.61 -31.36 4.08 7.82 69.90%
EY 0.53 0.09 1.92 1.87 -3.19 24.49 12.78 -41.13%
DY 0.00 0.00 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.81 0.92 1.14 0.49 0.35 1.19 0.20 26.22%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 26/03/12 22/03/11 22/03/10 20/03/09 24/03/08 21/03/07 -
Price 0.81 0.85 1.08 1.99 1.47 2.60 0.43 -
P/RPS 0.97 1.00 1.35 0.64 0.43 3.61 0.79 3.47%
P/EPS 184.09 1,062.50 47.37 52.55 -28.64 3.82 7.31 71.12%
EY 0.54 0.09 2.11 1.90 -3.49 26.18 13.67 -41.61%
DY 0.00 0.00 0.00 0.00 0.00 5.69 0.00 -
P/NAPS 0.79 0.83 1.04 0.48 0.32 1.12 0.19 26.78%

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