[BJLAND] YoY Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

22-Jun-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

30-Apr-2009 [#4]

Profit Trend

QoQ- -102.83%

YoY- -108.8%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Cumulative Result
Revenue	4,195,638	4,056,503	4,048,633	4,150,992	1,516,088	538,368	561,541	39.77%
YoY %	3.43%	0.19%	-2.47%	173.80%	181.61%	-4.13%	-	-
Horiz. %	747.17%	722.39%	720.99%	739.21%	269.99%	95.87%	100.00%	-
PBT	488,402	468,398	465,794	225,923	1,119,743	-5,957	99,961	30.23%
YoY %	4.27%	0.56%	106.17%	-79.82%	18,897.10%	-105.96%	-	-
Horiz. %	488.59%	468.58%	465.98%	226.01%	1,120.18%	-5.96%	100.00%	-
Tax	-184,851	-186,503	-155,993	-125,590	23,527	38,903	-11,101	59.73%
YoY %	0.89%	-19.56%	-24.21%	-633.81%	-39.52%	450.45%	-	-
Horiz. %	1,665.17%	1,680.06%	1,405.22%	1,131.34%	-211.94%	-350.45%	100.00%	-
NP	303,551	281,895	309,801	100,333	1,143,270	32,946	88,860	22.69%
YoY %	7.68%	-9.01%	208.77%	-91.22%	3,370.13%	-62.92%	-	-
Horiz. %	341.61%	317.23%	348.64%	112.91%	1,286.60%	37.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,900	87,848	111,963	-97,707	1,110,760	41,699	89,066	-3.28%
YoY %	-17.02%	-21.54%	214.59%	-108.80%	2,563.76%	-53.18%	-	-
Horiz. %	81.85%	98.63%	125.71%	-109.70%	1,247.12%	46.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.85%	39.82%	33.49%	55.59%	-2.10%	-	11.11%	-
YoY %	-4.95%	18.90%	-39.76%	2,747.14%	0.00%	-	-	-
Horiz. %	340.68%	358.42%	301.44%	500.36%	-18.90%	-	100.00%	-
Total Cost	3,892,087	3,774,608	3,738,832	4,050,659	372,818	505,422	472,681	42.05%
YoY %	3.11%	0.96%	-7.70%	986.50%	-26.24%	6.93%	-	-
Horiz. %	823.41%	798.55%	790.98%	856.95%	78.87%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,212,911	5,114,712	1,282,904	5,520,606	5,096,836	2,058,149	1,792,757	19.45%
YoY %	1.92%	298.68%	-76.76%	8.31%	147.64%	14.80%	-	-
Horiz. %	290.78%	285.30%	71.56%	307.94%	284.30%	114.80%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Dividend
Div	37,235	37,243	18,683	56,332	165,423	39,194	442,916	-33.78%
YoY %	-0.02%	99.34%	-66.83%	-65.95%	322.06%	-91.15%	-	-
Horiz. %	8.41%	8.41%	4.22%	12.72%	37.35%	8.85%	100.00%	-
Div Payout %	51.08%	42.39%	16.69%	0.00%	14.89%	93.99%	497.29%	-
YoY %	20.50%	153.98%	0.00%	0.00%	-84.16%	-81.10%	-	-
Horiz. %	10.27%	8.52%	3.36%	0.00%	2.99%	18.90%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	5,212,911	5,114,712	1,282,904	5,520,606	5,096,836	2,058,149	1,792,757	19.45%
YoY %	1.92%	298.68%	-76.76%	8.31%	147.64%	14.80%	-	-
Horiz. %	290.78%	285.30%	71.56%	307.94%	284.30%	114.80%	100.00%	-
NOSH	4,964,677	4,965,740	1,245,538	1,251,838	1,117,727	894,847	878,802	33.41%
YoY %	-0.02%	298.68%	-0.50%	12.00%	24.91%	1.83%	-	-
Horiz. %	564.94%	565.06%	141.73%	142.45%	127.19%	101.83%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	7.23%	6.95%	7.65%	2.42%	75.41%	6.12%	15.82%	-
YoY %	4.03%	-9.15%	216.12%	-96.79%	1,132.19%	-61.31%	-	-
Horiz. %	45.70%	43.93%	48.36%	15.30%	476.68%	38.69%	100.00%	-
ROE	1.40%	1.72%	8.73%	-1.77%	21.79%	2.03%	4.97%	-
YoY %	-18.60%	-80.30%	593.22%	-108.12%	973.40%	-59.15%	-	-
Horiz. %	28.17%	34.61%	175.65%	-35.61%	438.43%	40.85%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Per Share
RPS	84.51	81.69	325.05	331.59	135.64	60.16	63.90	4.76%
YoY %	3.45%	-74.87%	-1.97%	144.46%	125.47%	-5.85%	-	-
Horiz. %	132.25%	127.84%	508.69%	518.92%	212.27%	94.15%	100.00%	-
EPS	1.46	1.77	2.24	-7.80	99.01	4.60	8.46	-25.36%
YoY %	-17.51%	-20.98%	128.72%	-107.88%	2,052.39%	-45.63%	-	-
Horiz. %	17.26%	20.92%	26.48%	-92.20%	1,170.33%	54.37%	100.00%	-
DPS	0.75	0.75	1.50	4.50	14.80	4.38	50.40	-50.37%
YoY %	0.00%	-50.00%	-66.67%	-69.59%	237.90%	-91.31%	-	-
Horiz. %	1.49%	1.49%	2.98%	8.93%	29.37%	8.69%	100.00%	-
NAPS	1.05	1.03	1.03	4.41	4.56	2.30	2.04	-10.46%
YoY %	1.94%	0.00%	-76.64%	-3.29%	98.26%	12.75%	-	-
Horiz. %	51.47%	50.49%	50.49%	216.18%	223.53%	112.75%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,249,513
RPS	83.91	81.13	80.97	83.02	30.32	10.77	11.23	39.77%
YoY %	3.43%	0.20%	-2.47%	173.81%	181.52%	-4.10%	-	-
Horiz. %	747.20%	722.44%	721.02%	739.27%	269.99%	95.90%	100.00%	-
EPS	1.46	1.76	2.24	-1.95	22.22	0.83	1.78	-3.24%
YoY %	-17.05%	-21.43%	214.87%	-108.78%	2,577.11%	-53.37%	-	-
Horiz. %	82.02%	98.88%	125.84%	-109.55%	1,248.31%	46.63%	100.00%	-
DPS	0.74	0.74	0.37	1.13	3.31	0.78	8.86	-33.86%
YoY %	0.00%	100.00%	-67.26%	-65.86%	324.36%	-91.20%	-	-
Horiz. %	8.35%	8.35%	4.18%	12.75%	37.36%	8.80%	100.00%	-
NAPS	1.0426	1.0229	0.2566	1.1041	1.0194	0.4116	0.3586	19.44%
YoY %	1.93%	298.64%	-76.76%	8.31%	147.67%	14.78%	-	-
Horiz. %	290.74%	285.25%	71.56%	307.89%	284.27%	114.78%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	-
Price	0.84	1.16	2.12	1.65	2.88	0.50	0.27	-
P/RPS	0.99	1.42	0.65	0.50	2.12	0.83	0.42	15.34%
YoY %	-30.28%	118.46%	30.00%	-76.42%	155.42%	97.62%	-	-
Horiz. %	235.71%	338.10%	154.76%	119.05%	504.76%	197.62%	100.00%	-
P/EPS	57.21	65.57	23.58	-21.14	2.90	10.73	2.66	66.68%
YoY %	-12.75%	178.07%	211.54%	-828.97%	-72.97%	303.38%	-	-
Horiz. %	2,150.75%	2,465.04%	886.47%	-794.74%	109.02%	403.38%	100.00%	-
EY	1.75	1.53	4.24	-4.73	34.51	9.32	37.54	-39.98%
YoY %	14.38%	-63.92%	189.64%	-113.71%	270.28%	-75.17%	-	-
Horiz. %	4.66%	4.08%	11.29%	-12.60%	91.93%	24.83%	100.00%	-
DY	0.89	0.65	0.71	2.73	5.14	8.76	186.67	-58.94%
YoY %	36.92%	-8.45%	-73.99%	-46.89%	-41.32%	-95.31%	-	-
Horiz. %	0.48%	0.35%	0.38%	1.46%	2.75%	4.69%	100.00%	-
P/NAPS	0.80	1.13	2.06	0.37	0.63	0.22	0.13	35.33%
YoY %	-29.20%	-45.15%	456.76%	-41.27%	186.36%	69.23%	-	-
Horiz. %	615.38%	869.23%	1,584.62%	284.62%	484.62%	169.23%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	25/06/12	27/06/11	23/06/10	22/06/09	20/06/08	28/06/07	22/06/06	-
Price	0.85	1.06	2.04	1.69	1.91	0.80	0.27	-
P/RPS	1.01	1.30	0.63	0.51	1.41	1.33	0.42	15.73%
YoY %	-22.31%	106.35%	23.53%	-63.83%	6.02%	216.67%	-	-
Horiz. %	240.48%	309.52%	150.00%	121.43%	335.71%	316.67%	100.00%	-
P/EPS	57.89	59.92	22.69	-21.65	1.92	17.17	2.66	67.01%
YoY %	-3.39%	164.08%	204.80%	-1,227.60%	-88.82%	545.49%	-	-
Horiz. %	2,176.32%	2,252.63%	853.01%	-813.91%	72.18%	645.49%	100.00%	-
EY	1.73	1.67	4.41	-4.62	52.03	5.82	37.54	-40.09%
YoY %	3.59%	-62.13%	195.45%	-108.88%	793.99%	-84.50%	-	-
Horiz. %	4.61%	4.45%	11.75%	-12.31%	138.60%	15.50%	100.00%	-
DY	0.88	0.71	0.74	2.66	7.75	5.48	186.67	-59.01%
YoY %	23.94%	-4.05%	-72.18%	-65.68%	41.42%	-97.06%	-	-
Horiz. %	0.47%	0.38%	0.40%	1.42%	4.15%	2.94%	100.00%	-
P/NAPS	0.81	1.03	1.98	0.38	0.42	0.35	0.13	35.61%
YoY %	-21.36%	-47.98%	421.05%	-9.52%	20.00%	169.23%	-	-
Horiz. %	623.08%	792.31%	1,523.08%	292.31%	323.08%	269.23%	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