[BJLAND] YoY TTM Result on 30-Apr-2011 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -48.83%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 5,012,093 4,255,819 4,199,597 4,055,037 4,058,291 4,150,992 1,516,088 22.04%
PBT 518,020 468,047 489,801 458,569 473,685 225,923 1,119,743 -12.05%
Tax -220,111 -204,340 -194,261 -181,446 -172,372 -125,590 23,527 -
NP 297,909 263,707 295,540 277,123 301,313 100,333 1,143,270 -20.07%
-
NP to SH 101,243 32,808 61,562 80,445 107,490 -97,707 1,110,760 -32.90%
-
Tax Rate 42.49% 43.66% 39.66% 39.57% 36.39% 55.59% -2.10% -
Total Cost 4,714,184 3,992,112 3,904,057 3,777,914 3,756,978 4,050,659 372,818 52.60%
-
Net Worth 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 5,510,355 5,277,506 -0.31%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 48,391 37,254 37,270 39,041 74,688 56,228 149,961 -17.17%
Div Payout % 47.80% 113.55% 60.54% 48.53% 69.48% 0.00% 13.50% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,177,908 5,165,963 5,068,795 5,361,721 5,141,029 5,510,355 5,277,506 -0.31%
NOSH 4,839,166 4,967,272 4,969,407 5,205,555 1,244,801 1,249,513 1,142,317 27.18%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 5.94% 6.20% 7.04% 6.83% 7.42% 2.42% 75.41% -
ROE 1.96% 0.64% 1.21% 1.50% 2.09% -1.77% 21.05% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 103.57 85.68 84.51 77.90 326.02 332.21 132.72 -4.04%
EPS 2.09 0.66 1.24 1.55 8.64 -7.82 97.24 -47.25%
DPS 1.00 0.75 0.75 0.75 6.00 4.50 13.13 -34.88%
NAPS 1.07 1.04 1.02 1.03 4.13 4.41 4.62 -21.62%
Adjusted Per Share Value based on latest NOSH - 5,205,555
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 108.45 92.08 90.87 87.74 87.81 89.82 32.80 22.04%
EPS 2.19 0.71 1.33 1.74 2.33 -2.11 24.03 -32.90%
DPS 1.05 0.81 0.81 0.84 1.62 1.22 3.24 -17.11%
NAPS 1.1204 1.1178 1.0967 1.1601 1.1124 1.1923 1.1419 -0.31%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.83 0.82 0.84 1.16 2.12 1.65 2.88 -
P/RPS 0.80 0.96 0.99 1.49 0.65 0.50 2.17 -15.31%
P/EPS 39.67 124.15 67.81 75.06 24.55 -21.10 2.96 54.09%
EY 2.52 0.81 1.47 1.33 4.07 -4.74 33.76 -35.09%
DY 1.20 0.91 0.89 0.65 2.83 2.73 4.56 -19.94%
P/NAPS 0.78 0.79 0.82 1.13 0.51 0.37 0.62 3.89%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 25/06/14 25/06/13 25/06/12 27/06/11 23/06/10 22/06/09 20/06/08 -
Price 0.84 0.88 0.85 1.06 2.04 1.69 1.91 -
P/RPS 0.81 1.03 1.01 1.36 0.63 0.51 1.44 -9.13%
P/EPS 40.15 133.24 68.61 68.59 23.62 -21.61 1.96 65.37%
EY 2.49 0.75 1.46 1.46 4.23 -4.63 50.91 -39.51%
DY 1.19 0.85 0.88 0.71 2.94 2.66 6.87 -25.32%
P/NAPS 0.79 0.85 0.83 1.03 0.49 0.38 0.41 11.54%

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