[BJLAND] YoY TTM 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- -139.0%
YoY- -102.42%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 4,201,399 4,173,853 4,120,841 3,901,337 4,188,538 633,535 571,366 39.40%
PBT 526,154 417,028 514,669 326,718 846,622 469,092 67,353 40.81%
Tax -207,237 -185,044 -177,271 -134,337 -84,756 3,693 23,795 -
NP 318,917 231,984 337,398 192,381 761,866 472,785 91,148 23.18%
-
NP to SH 75,055 -1,762 157,204 -14,120 583,504 477,204 93,472 -3.58%
-
Tax Rate 39.39% 44.37% 34.44% 41.12% 10.01% -0.79% -35.33% -
Total Cost 3,882,482 3,941,869 3,783,443 3,708,956 3,426,672 160,750 480,218 41.62%
-
Net Worth 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 2,314,112 1,917,900 17.64%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 37,270 39,041 74,688 56,228 42,265 169,841 32,041 2.54%
Div Payout % 49.66% 0.00% 47.51% 0.00% 7.24% 35.59% 34.28% -
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 1,917,900 17.64%
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 7.59% 5.56% 8.19% 4.93% 18.19% 74.63% 15.95% -
ROE 1.47% -0.03% 3.03% -0.28% 10.78% 20.62% 4.87% -
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 85.04 82.75 82.63 314.18 352.97 63.79 59.58 6.10%
EPS 1.52 -0.03 3.15 -1.14 49.17 48.05 9.75 -26.61%
DPS 0.75 0.77 1.50 4.50 3.56 17.10 3.34 -22.01%
NAPS 1.03 1.02 1.04 4.12 4.56 2.33 2.00 -10.46%
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 90.91 90.31 89.16 84.41 90.63 13.71 12.36 39.41%
EPS 1.62 -0.04 3.40 -0.31 12.63 10.33 2.02 -3.60%
DPS 0.81 0.84 1.62 1.22 0.91 3.67 0.69 2.70%
NAPS 1.1011 1.1132 1.1222 1.107 1.1708 0.5007 0.415 17.64%
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 0.98 1.14 1.44 0.65 0.46 4.36 0.77 4.09%
P/EPS 54.64 -2,690.90 37.75 -178.52 3.27 5.79 4.72 50.34%
EY 1.83 -0.04 2.65 -0.56 30.54 17.28 21.19 -33.49%
DY 0.90 0.82 1.26 2.22 2.21 6.15 7.26 -29.36%
P/NAPS 0.81 0.92 1.14 0.49 0.35 1.19 0.23 23.32%
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 0.95 1.03 1.31 0.63 0.42 4.08 0.72 4.72%
P/EPS 53.32 -2,433.26 34.26 -175.00 2.99 5.41 4.41 51.44%
EY 1.88 -0.04 2.92 -0.57 33.45 18.48 22.67 -33.93%
DY 0.93 0.91 1.39 2.26 2.42 6.58 7.77 -29.77%
P/NAPS 0.79 0.83 1.04 0.48 0.32 1.12 0.22 23.72%

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