[BJLAND] YoY Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 387.81%
YoY- 8305.99%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 3,107,737 2,819,730 2,067,650 2,080,633 1,989,594 2,001,614 1,935,700 8.20%
PBT 412,209 254,795 333,123 265,429 197,229 200,297 232,789 9.98%
Tax -103,221 -100,291 -103,404 -93,642 -85,296 -78,714 -88,950 2.50%
NP 308,988 154,504 229,719 171,787 111,933 121,583 143,839 13.58%
-
NP to SH 218,211 46,635 115,156 33,708 401 50,220 43,984 30.58%
-
Tax Rate 25.04% 39.36% 31.04% 35.28% 43.25% 39.30% 38.21% -
Total Cost 2,798,749 2,665,226 1,837,931 1,908,846 1,877,661 1,880,031 1,791,861 7.71%
-
Net Worth 5,442,791 5,308,452 5,284,214 5,105,770 4,090,200 5,121,445 5,432,584 0.03%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 5,442,791 5,308,452 5,284,214 5,105,770 4,090,200 5,121,445 5,432,584 0.03%
NOSH 4,993,386 4,961,170 4,985,108 4,957,058 4,010,000 4,972,277 1,246,005 26.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.94% 5.48% 11.11% 8.26% 5.63% 6.07% 7.43% -
ROE 4.01% 0.88% 2.18% 0.66% 0.01% 0.98% 0.81% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 62.24 56.84 41.48 41.97 49.62 40.26 155.35 -14.13%
EPS 4.37 0.94 2.31 0.68 0.01 1.01 3.53 3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.06 1.03 1.02 1.03 4.36 -20.62%
Adjusted Per Share Value based on latest NOSH - 4,962,592
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 62.15 56.39 41.35 41.61 39.79 40.03 38.71 8.20%
EPS 4.36 0.93 2.30 0.67 0.01 1.00 0.88 30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0886 1.0617 1.0568 1.0212 0.818 1.0243 1.0865 0.03%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.695 0.84 0.845 0.81 0.99 1.17 2.09 -
P/RPS 1.12 1.48 2.04 1.93 2.00 2.91 1.35 -3.06%
P/EPS 15.90 89.36 36.58 119.12 9,900.00 115.84 59.21 -19.67%
EY 6.29 1.12 2.73 0.84 0.01 0.86 1.69 24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.80 0.79 0.97 1.14 0.48 4.90%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 22/12/14 19/12/13 20/12/12 21/12/11 20/12/10 15/12/09 -
Price 0.72 0.80 0.82 0.83 0.94 1.06 1.99 -
P/RPS 1.16 1.41 1.98 1.98 1.89 2.63 1.28 -1.62%
P/EPS 16.48 85.11 35.50 122.06 9,400.00 104.95 56.37 -18.52%
EY 6.07 1.18 2.82 0.82 0.01 0.95 1.77 22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.77 0.81 0.92 1.03 0.46 6.19%

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