[BJLAND] YoY Quarter Result on 30-Apr-2012 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 2225.1%
YoY- 1351.63%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,621,501 1,557,172 1,142,992 1,088,572 1,062,828 1,128,632 971,678 8.90%
PBT -321,915 109,463 119,808 177,915 105,142 161,242 14,275 -
Tax -47,191 -60,416 -57,685 -60,582 -51,365 -47,190 -9,155 31.41%
NP -369,106 49,047 62,123 117,333 53,777 114,052 5,120 -
-
NP to SH -418,517 5,807 16,392 58,639 -4,685 72,074 -49,536 42.69%
-
Tax Rate - 55.19% 48.15% 34.05% 48.85% 29.27% 64.13% -
Total Cost 1,990,607 1,508,125 1,080,869 971,239 1,009,051 1,014,580 966,558 12.78%
-
Net Worth 4,938,400 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 5,510,355 -1.80%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - 48,391 37,254 37,270 39,041 74,688 56,228 -
Div Payout % - 833.33% 227.27% 63.56% 0.00% 103.63% 0.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 4,938,400 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 5,510,355 -1.80%
NOSH 4,988,283 4,839,166 4,967,272 4,969,407 5,205,555 1,244,801 1,249,513 25.93%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -22.76% 3.15% 5.44% 10.78% 5.06% 10.11% 0.53% -
ROE -8.47% 0.11% 0.32% 1.16% -0.09% 1.40% -0.90% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 32.51 32.18 23.01 21.91 20.42 90.67 77.76 -13.52%
EPS -8.39 0.12 0.33 1.18 -0.09 5.79 -3.97 13.27%
DPS 0.00 1.00 0.75 0.75 0.75 6.00 4.50 -
NAPS 0.99 1.07 1.04 1.02 1.03 4.13 4.41 -22.03%
Adjusted Per Share Value based on latest NOSH - 4,969,407
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 35.08 33.69 24.73 23.55 23.00 24.42 21.02 8.90%
EPS -9.06 0.13 0.35 1.27 -0.10 1.56 -1.07 42.74%
DPS 0.00 1.05 0.81 0.81 0.84 1.62 1.22 -
NAPS 1.0685 1.1204 1.1178 1.0967 1.1601 1.1124 1.1923 -1.80%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.74 0.83 0.82 0.84 1.16 2.12 1.65 -
P/RPS 2.28 2.58 3.56 3.83 5.68 2.34 2.12 1.21%
P/EPS -8.82 691.67 248.48 71.19 -1,288.89 36.61 -41.62 -22.77%
EY -11.34 0.14 0.40 1.40 -0.08 2.73 -2.40 29.52%
DY 0.00 1.20 0.91 0.89 0.65 2.83 2.73 -
P/NAPS 0.75 0.78 0.79 0.82 1.13 0.51 0.37 12.49%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 25/06/14 25/06/13 25/06/12 27/06/11 23/06/10 22/06/09 -
Price 0.715 0.84 0.88 0.85 1.06 2.04 1.69 -
P/RPS 2.20 2.61 3.82 3.88 5.19 2.25 2.17 0.22%
P/EPS -8.52 700.00 266.67 72.03 -1,177.78 35.23 -42.63 -23.52%
EY -11.73 0.14 0.38 1.39 -0.08 2.84 -2.35 30.71%
DY 0.00 1.19 0.85 0.88 0.71 2.94 2.66 -
P/NAPS 0.72 0.79 0.85 0.83 1.03 0.49 0.38 11.23%

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