[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 129.51%
YoY- 4120.94%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 1,027,191 1,001,025 978,941 952,632 963,905 150,133 124,372 42.12%
PBT 123,605 94,760 112,369 119,902 83,760 42,497 18,414 37.30%
Tax -50,091 -38,678 -34,473 -41,792 -39,395 -4,077 -3,377 56.68%
NP 73,514 56,082 77,896 78,110 44,365 38,420 15,037 30.24%
-
NP to SH 6,910 1,883 44,512 28,829 683 38,203 15,005 -12.11%
-
Tax Rate 40.53% 40.82% 30.68% 34.86% 47.03% 9.59% 18.34% -
Total Cost 953,677 944,943 901,045 874,522 919,540 111,713 109,335 43.42%
-
Net Worth 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 2,158,891 2,072,119 16.30%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - 34,729 - -
Div Payout % - - - - - 90.91% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 2,158,891 2,072,119 16.30%
NOSH 4,935,714 4,707,500 1,243,351 1,232,008 1,365,999 938,648 893,154 32.93%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 7.16% 5.60% 7.96% 8.20% 4.60% 25.59% 12.09% -
ROE 0.13% 0.04% 0.86% 0.53% 0.01% 1.77% 0.72% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.81 21.26 78.73 77.32 70.56 15.99 13.93 6.91%
EPS 0.14 0.04 3.58 2.34 0.05 4.07 1.68 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
NAPS 1.04 1.03 4.16 4.41 4.59 2.30 2.32 -12.50%
Adjusted Per Share Value based on latest NOSH - 1,232,008
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 22.23 21.66 21.18 20.61 20.86 3.25 2.69 42.14%
EPS 0.15 0.04 0.96 0.62 0.01 0.83 0.32 -11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.1107 1.0491 1.1192 1.1756 1.3566 0.4671 0.4483 16.30%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.84 1.06 2.13 1.91 2.21 0.90 0.26 -
P/RPS 4.04 4.98 2.71 2.47 3.13 5.63 1.87 13.68%
P/EPS 600.00 2,650.00 59.50 81.62 4,420.00 22.11 15.48 83.86%
EY 0.17 0.04 1.68 1.23 0.02 4.52 6.46 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 4.11 0.00 -
P/NAPS 0.81 1.03 0.51 0.43 0.48 0.39 0.11 39.43%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 22/09/11 21/09/10 28/09/09 19/09/08 26/09/07 25/09/06 -
Price 0.79 0.93 1.19 1.89 1.97 1.47 0.26 -
P/RPS 3.80 4.37 1.51 2.44 2.79 9.19 1.87 12.53%
P/EPS 564.29 2,325.00 33.24 80.77 3,940.00 36.12 15.48 81.99%
EY 0.18 0.04 3.01 1.24 0.03 2.77 6.46 -44.90%
DY 0.00 0.00 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.76 0.90 0.29 0.43 0.43 0.64 0.11 37.96%

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