[BJLAND] YoY Quarter Result on 31-Oct-2009 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -47.43%
YoY- 131.25%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,053,442 988,569 1,022,673 983,068 1,056,923 175,554 121,960 43.19%
PBT 141,824 102,469 87,928 112,887 48,990 319,967 1,245 120.01%
Tax -43,551 -46,618 -44,241 -47,158 -38,758 5,101 7,108 -
NP 98,273 55,851 43,687 65,729 10,232 325,068 8,353 50.75%
-
NP to SH 26,798 -1,482 5,708 15,155 -48,498 325,375 8,597 20.84%
-
Tax Rate 30.71% 45.49% 50.32% 41.77% 79.11% -1.59% -570.92% -
Total Cost 955,169 932,718 978,986 917,339 1,046,691 -149,514 113,607 42.55%
-
Net Worth 5,111,470 5,038,800 5,344,763 5,416,049 5,727,025 2,251,391 1,857,276 18.36%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 36,218 - -
Div Payout % - - - - - 11.13% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 5,111,470 5,038,800 5,344,763 5,416,049 5,727,025 2,251,391 1,857,276 18.36%
NOSH 4,962,592 4,940,000 5,189,090 1,242,213 1,253,178 978,865 811,037 35.20%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 9.33% 5.65% 4.27% 6.69% 0.97% 185.17% 6.85% -
ROE 0.52% -0.03% 0.11% 0.28% -0.85% 14.45% 0.46% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 21.23 20.01 19.71 79.14 84.34 17.93 15.04 5.90%
EPS 0.54 -0.03 0.11 1.22 -3.87 33.24 1.06 -10.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
NAPS 1.03 1.02 1.03 4.36 4.57 2.30 2.29 -12.45%
Adjusted Per Share Value based on latest NOSH - 1,242,213
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 22.79 21.39 22.13 21.27 22.87 3.80 2.64 43.17%
EPS 0.58 -0.03 0.12 0.33 -1.05 7.04 0.19 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
NAPS 1.106 1.0903 1.1565 1.1719 1.2392 0.4871 0.4019 18.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.81 0.99 1.17 2.09 1.75 2.18 0.30 -
P/RPS 3.82 4.95 5.94 2.64 2.07 12.16 2.00 11.37%
P/EPS 150.00 -3,300.00 1,063.64 171.31 -45.22 6.56 28.30 32.01%
EY 0.67 -0.03 0.09 0.58 -2.21 15.25 3.53 -24.17%
DY 0.00 0.00 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.79 0.97 1.14 0.48 0.38 0.95 0.13 35.05%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 21/12/11 20/12/10 15/12/09 18/12/08 17/12/07 19/12/06 -
Price 0.83 0.94 1.06 1.99 1.64 2.80 0.27 -
P/RPS 3.91 4.70 5.38 2.51 1.94 15.61 1.80 13.78%
P/EPS 153.70 -3,133.33 963.64 163.11 -42.38 8.42 25.47 34.89%
EY 0.65 -0.03 0.10 0.61 -2.36 11.87 3.93 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.81 0.92 1.03 0.46 0.36 1.22 0.12 37.43%

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