[BJLAND] YoY Annualized Quarter Result on 31-Jan-2011 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 13.01%
YoY- 140.37%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 4,606,561 4,150,436 4,148,033 3,989,612 3,906,212 4,239,085 675,818 37.65%
PBT 544,742 464,318 415,848 471,236 416,590 282,197 646,358 -2.80%
Tax -212,926 -195,540 -178,238 -173,441 -166,909 -155,246 -10,869 64.11%
NP 331,816 268,778 237,609 297,794 249,681 126,950 635,489 -10.25%
-
NP to SH 127,248 21,888 3,897 113,506 47,221 -64,228 638,780 -23.55%
-
Tax Rate 39.09% 42.11% 42.86% 36.81% 40.07% 55.01% 1.68% -
Total Cost 4,274,745 3,881,657 3,910,424 3,691,817 3,656,530 4,112,134 40,329 117.39%
-
Net Worth 5,318,569 5,123,781 4,969,099 5,177,496 5,137,813 5,705,448 2,186,188 15.95%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - 138,865 -
Div Payout % - - - - - - 21.74% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,318,569 5,123,781 4,969,099 5,177,496 5,137,813 5,705,448 2,186,188 15.95%
NOSH 4,970,625 4,974,545 4,871,666 4,978,362 1,247,042 1,251,194 938,278 31.99%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 7.20% 6.48% 5.73% 7.46% 6.39% 2.99% 94.03% -
ROE 2.39% 0.43% 0.08% 2.19% 0.92% -1.13% 29.22% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 92.68 83.43 85.15 80.14 313.24 338.80 72.03 4.28%
EPS 2.56 0.44 0.08 2.28 3.79 -5.13 68.08 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.80 -
NAPS 1.07 1.03 1.02 1.04 4.12 4.56 2.33 -12.15%
Adjusted Per Share Value based on latest NOSH - 4,987,142
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 92.13 83.01 82.96 79.79 78.12 84.78 13.52 37.65%
EPS 2.54 0.44 0.08 2.27 0.94 -1.28 12.78 -23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
NAPS 1.0637 1.0248 0.9938 1.0355 1.0276 1.1411 0.4372 15.95%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.815 0.83 0.94 1.19 2.03 1.61 2.78 -
P/RPS 0.88 0.99 1.10 1.48 0.65 0.48 3.86 -21.82%
P/EPS 31.84 188.64 1,175.00 52.19 53.61 -31.36 4.08 40.79%
EY 3.14 0.53 0.09 1.92 1.87 -3.19 24.49 -28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.32 -
P/NAPS 0.76 0.81 0.92 1.14 0.49 0.35 1.19 -7.19%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 25/03/14 26/03/13 26/03/12 22/03/11 22/03/10 20/03/09 24/03/08 -
Price 0.835 0.81 0.85 1.08 1.99 1.47 2.60 -
P/RPS 0.90 0.97 1.00 1.35 0.64 0.43 3.61 -20.64%
P/EPS 32.62 184.09 1,062.50 47.37 52.55 -28.64 3.82 42.92%
EY 3.07 0.54 0.09 2.11 1.90 -3.49 26.18 -30.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.69 -
P/NAPS 0.78 0.79 0.83 1.04 0.48 0.32 1.12 -5.84%

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