[BJLAND] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -156.54%
YoY- -2306.74%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,032,194 1,121,431 990,595 993,959 1,158,486 181,177 134,585 40.38%
PBT 82,810 114,657 153,130 79,654 78,898 122,305 16,000 31.48%
Tax -53,013 -48,383 -51,367 -36,232 -38,282 -9,176 1,102 -
NP 29,797 66,274 101,763 43,422 40,616 113,129 17,102 9.68%
-
NP to SH -17,292 2,522 34,910 -8,568 -356 115,507 17,357 -
-
Tax Rate 64.02% 42.20% 33.54% 45.49% 48.52% 7.50% -6.89% -
Total Cost 1,002,397 1,055,157 888,832 950,537 1,117,870 68,048 117,483 42.90%
-
Net Worth 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 2,314,112 2,186,406 15.10%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 36,747 - -
Div Payout % - - - - - 31.81% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 2,314,112 2,186,406 15.10%
NOSH 4,940,571 5,043,999 4,987,142 1,241,739 1,186,666 993,181 958,950 31.38%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 2.89% 5.91% 10.27% 4.37% 3.51% 62.44% 12.71% -
ROE -0.34% 0.05% 0.67% -0.17% -0.01% 4.99% 0.79% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 20.89 22.23 19.86 80.05 97.63 18.24 14.03 6.85%
EPS -0.35 0.05 0.70 -0.69 -0.03 11.63 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
NAPS 1.03 1.02 1.04 4.12 4.56 2.33 2.28 -12.39%
Adjusted Per Share Value based on latest NOSH - 1,241,739
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 20.64 22.43 19.81 19.88 23.17 3.62 2.69 40.39%
EPS -0.35 0.05 0.70 -0.17 -0.01 2.31 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.73 0.00 -
NAPS 1.0178 1.029 1.0373 1.0232 1.0822 0.4628 0.4373 15.10%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.83 0.94 1.19 2.03 1.61 2.78 0.46 -
P/RPS 3.97 4.23 5.99 2.54 1.65 15.24 3.28 3.23%
P/EPS -237.14 1,880.00 170.00 -294.20 -5,366.67 23.90 25.41 -
EY -0.42 0.05 0.59 -0.34 -0.02 4.18 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
P/NAPS 0.81 0.92 1.14 0.49 0.35 1.19 0.20 26.22%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 26/03/12 22/03/11 22/03/10 20/03/09 24/03/08 21/03/07 -
Price 0.81 0.85 1.08 1.99 1.47 2.60 0.43 -
P/RPS 3.88 3.82 5.44 2.49 1.51 14.25 3.06 4.03%
P/EPS -231.43 1,700.00 154.29 -288.41 -4,900.00 22.36 23.76 -
EY -0.43 0.06 0.65 -0.35 -0.02 4.47 4.21 -
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.79 0.83 1.04 0.48 0.32 1.12 0.19 26.78%

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