[BJLAND] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -116.74%
YoY- -108.8%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 4,199,597 4,055,037 4,058,291 4,150,992 1,516,088 507,588 556,925 39.99%
PBT 489,801 458,569 473,685 225,923 1,119,743 19,982 80,415 35.10%
Tax -194,261 -181,446 -172,372 -125,590 23,527 16,678 1,699 -
NP 295,540 277,123 301,313 100,333 1,143,270 36,660 82,114 23.76%
-
NP to SH 61,562 80,445 107,490 -97,707 1,110,760 39,078 83,662 -4.97%
-
Tax Rate 39.66% 39.57% 36.39% 55.59% -2.10% -83.47% -2.11% -
Total Cost 3,904,057 3,777,914 3,756,978 4,050,659 372,818 470,928 474,811 42.02%
-
Net Worth 5,068,795 5,361,721 5,141,029 5,510,355 5,277,506 3,277,549 1,780,101 19.03%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 37,270 39,041 74,688 56,228 149,961 62,145 447,646 -33.89%
Div Payout % 60.54% 48.53% 69.48% 0.00% 13.50% 159.03% 535.07% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 5,068,795 5,361,721 5,141,029 5,510,355 5,277,506 3,277,549 1,780,101 19.03%
NOSH 4,969,407 5,205,555 1,244,801 1,249,513 1,142,317 1,418,852 890,050 33.15%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 7.04% 6.83% 7.42% 2.42% 75.41% 7.22% 14.74% -
ROE 1.21% 1.50% 2.09% -1.77% 21.05% 1.19% 4.70% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 84.51 77.90 326.02 332.21 132.72 35.77 62.57 5.13%
EPS 1.24 1.55 8.64 -7.82 97.24 2.75 9.40 -28.62%
DPS 0.75 0.75 6.00 4.50 13.13 4.38 50.29 -50.35%
NAPS 1.02 1.03 4.13 4.41 4.62 2.31 2.00 -10.60%
Adjusted Per Share Value based on latest NOSH - 1,249,513
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 90.87 87.74 87.81 89.82 32.80 10.98 12.05 39.99%
EPS 1.33 1.74 2.33 -2.11 24.03 0.85 1.81 -5.00%
DPS 0.81 0.84 1.62 1.22 3.24 1.34 9.69 -33.85%
NAPS 1.0967 1.1601 1.1124 1.1923 1.1419 0.7092 0.3852 19.03%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.84 1.16 2.12 1.65 2.88 0.50 0.27 -
P/RPS 0.99 1.49 0.65 0.50 2.17 1.40 0.43 14.89%
P/EPS 67.81 75.06 24.55 -21.10 2.96 18.15 2.87 69.31%
EY 1.47 1.33 4.07 -4.74 33.76 5.51 34.81 -40.96%
DY 0.89 0.65 2.83 2.73 4.56 8.76 186.28 -58.92%
P/NAPS 0.82 1.13 0.51 0.37 0.62 0.22 0.14 34.22%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 25/06/12 27/06/11 23/06/10 22/06/09 20/06/08 28/06/07 22/06/06 -
Price 0.85 1.06 2.04 1.69 1.91 0.80 0.27 -
P/RPS 1.01 1.36 0.63 0.51 1.44 2.24 0.43 15.27%
P/EPS 68.61 68.59 23.62 -21.61 1.96 29.05 2.87 69.64%
EY 1.46 1.46 4.23 -4.63 50.91 3.44 34.81 -41.02%
DY 0.88 0.71 2.94 2.66 6.87 5.48 186.28 -59.00%
P/NAPS 0.83 1.03 0.49 0.38 0.41 0.35 0.14 34.49%

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