[BJLAND] YoY Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -62.09%
YoY- 266.97%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 5,996,528 5,643,304 4,111,144 4,108,764 4,004,100 3,915,764 3,810,528 7.84%
PBT 408,484 529,504 863,412 494,420 379,040 449,476 479,608 -2.63%
Tax -173,240 -184,096 -212,408 -200,364 -154,712 -137,892 -167,168 0.59%
NP 235,244 345,408 651,004 294,056 224,328 311,584 312,440 -4.61%
-
NP to SH 39,648 150,652 410,076 27,640 7,532 178,048 115,316 -16.29%
-
Tax Rate 42.41% 34.77% 24.60% 40.53% 40.82% 30.68% 34.86% -
Total Cost 5,761,284 5,297,896 3,460,140 3,814,708 3,779,772 3,604,180 3,498,088 8.66%
-
Net Worth 4,955,999 5,352,110 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 -1.51%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 4,955,999 5,352,110 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 -1.51%
NOSH 4,955,999 4,955,657 4,976,650 4,935,714 4,707,500 1,243,351 1,232,008 26.09%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 3.92% 6.12% 15.84% 7.16% 5.60% 7.96% 8.20% -
ROE 0.80% 2.81% 7.63% 0.54% 0.16% 3.44% 2.12% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 121.00 113.88 82.61 83.25 85.06 314.94 309.29 -14.47%
EPS 0.80 3.04 8.24 0.56 0.16 14.32 9.36 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.08 1.08 1.04 1.03 4.16 4.41 -21.90%
Adjusted Per Share Value based on latest NOSH - 4,935,714
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 129.75 122.11 88.95 88.90 86.64 84.73 82.45 7.84%
EPS 0.86 3.26 8.87 0.60 0.16 3.85 2.50 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0723 1.158 1.163 1.1107 1.0491 1.1192 1.1756 -1.52%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.70 0.845 0.91 0.84 1.06 2.13 1.91 -
P/RPS 0.58 0.74 1.10 1.01 1.25 0.68 0.62 -1.10%
P/EPS 87.50 27.80 11.04 150.00 662.50 14.87 20.41 27.44%
EY 1.14 3.60 9.05 0.67 0.15 6.72 4.90 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.84 0.81 1.03 0.51 0.43 8.45%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 21/09/15 22/09/14 24/09/13 20/09/12 22/09/11 21/09/10 28/09/09 -
Price 0.685 0.85 0.90 0.79 0.93 1.19 1.89 -
P/RPS 0.57 0.75 1.09 0.95 1.09 0.38 0.61 -1.12%
P/EPS 85.62 27.96 10.92 141.07 581.25 8.31 20.19 27.21%
EY 1.17 3.58 9.16 0.71 0.17 12.03 4.95 -21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.83 0.76 0.90 0.29 0.43 8.19%

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