[BJLAND] YoY 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- 287.81%
YoY- 1908.23%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 1,608,605 1,408,904 1,039,864 1,053,442 988,569 1,022,673 983,068 8.54%
PBT 310,088 122,419 117,270 141,824 102,469 87,928 112,887 18.33%
Tax -59,911 -54,267 -50,302 -43,551 -46,618 -44,241 -47,158 4.06%
NP 250,177 68,152 66,968 98,273 55,851 43,687 65,729 24.94%
-
NP to SH 208,299 8,972 12,637 26,798 -1,482 5,708 15,155 54.73%
-
Tax Rate 19.32% 44.33% 42.89% 30.71% 45.49% 50.32% 41.77% -
Total Cost 1,358,428 1,340,752 972,896 955,169 932,718 978,986 917,339 6.75%
-
Net Worth 5,444,746 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 5,416,049 0.08%
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 5,444,746 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 5,416,049 0.08%
NOSH 4,995,179 4,984,444 5,054,800 4,962,592 4,940,000 5,189,090 1,242,213 26.08%
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 15.55% 4.84% 6.44% 9.33% 5.65% 4.27% 6.69% -
ROE 3.83% 0.17% 0.24% 0.52% -0.03% 0.11% 0.28% -
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 32.20 28.27 20.57 21.23 20.01 19.71 79.14 -13.91%
EPS 4.17 0.18 0.25 0.54 -0.03 0.11 1.22 22.72%
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 34.81 30.48 22.50 22.79 21.39 22.13 21.27 8.55%
EPS 4.51 0.19 0.27 0.58 -0.03 0.12 0.33 54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1781 1.154 1.1593 1.106 1.0903 1.1565 1.1719 0.08%
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 2.16 2.97 4.11 3.82 4.95 5.94 2.64 -3.28%
P/EPS 16.67 466.67 338.00 150.00 -3,300.00 1,063.64 171.31 -32.16%
EY 6.00 0.21 0.30 0.67 -0.03 0.09 0.58 47.58%
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 2.24 2.83 3.99 3.91 4.70 5.38 2.51 -1.87%
P/EPS 17.27 444.44 328.00 153.70 -3,133.33 963.64 163.11 -31.20%
EY 5.79 0.23 0.30 0.65 -0.03 0.10 0.61 45.48%
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