[BJLAND] YoY Cumulative 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- 69.51%
YoY- 140.37%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 3,454,921 3,112,827 3,111,025 2,992,209 2,929,659 3,179,314 506,864 37.65%
PBT 408,557 348,239 311,886 353,427 312,443 211,648 484,769 -2.80%
Tax -159,695 -146,655 -133,679 -130,081 -125,182 -116,435 -8,152 64.11%
NP 248,862 201,584 178,207 223,346 187,261 95,213 476,617 -10.25%
-
NP to SH 95,436 16,416 2,923 85,130 35,416 -48,171 479,085 -23.55%
-
Tax Rate 39.09% 42.11% 42.86% 36.81% 40.07% 55.01% 1.68% -
Total Cost 3,206,059 2,911,243 2,932,818 2,768,863 2,742,398 3,084,101 30,247 117.39%
-
Net Worth 5,318,569 5,123,781 4,969,100 5,177,496 5,137,814 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 - - - - - - 104,148 -
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 4,969,100 5,177,496 5,137,814 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 1.79% 0.32% 0.06% 1.64% 0.69% -0.84% 21.91% -
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 69.51 62.58 63.86 60.10 234.93 254.10 54.02 4.28%
EPS 1.92 0.33 0.06 1.71 2.84 -3.85 51.06 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.10 -
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 69.10 62.26 62.22 59.84 58.59 63.59 10.14 37.65%
EPS 1.91 0.33 0.06 1.70 0.71 -0.96 9.58 -23.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
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 1.17 1.33 1.47 1.98 0.86 0.63 5.15 -21.86%
P/EPS 42.45 251.52 1,566.67 69.59 71.48 -41.82 5.44 40.79%
EY 2.36 0.40 0.06 1.44 1.40 -2.39 18.37 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.99 -
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 1.20 1.29 1.33 1.80 0.85 0.58 4.81 -20.64%
P/EPS 43.49 245.45 1,416.67 63.16 70.07 -38.18 5.09 42.93%
EY 2.30 0.41 0.07 1.58 1.43 -2.62 19.64 -30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
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