[BJLAND] YoY TTM Result on 31-Jan-2012 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -105.75%
YoY- -101.12%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 5,848,372 4,597,913 4,201,399 4,173,853 4,120,841 3,901,337 4,188,538 5.71%
PBT 445,605 528,365 526,154 417,028 514,669 326,718 846,622 -10.14%
Tax -205,918 -217,380 -207,237 -185,044 -177,271 -134,337 -84,756 15.93%
NP 239,687 310,985 318,917 231,984 337,398 192,381 761,866 -17.52%
-
NP to SH 25,806 111,828 75,055 -1,762 157,204 -14,120 583,504 -40.51%
-
Tax Rate 46.21% 41.14% 39.39% 44.37% 34.44% 41.12% 10.01% -
Total Cost 5,608,685 4,286,928 3,882,482 3,941,869 3,783,443 3,708,956 3,426,672 8.55%
-
Net Worth 5,427,713 5,275,100 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 0.05%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 48,391 37,254 37,270 39,041 74,688 56,228 42,265 2.28%
Div Payout % 187.52% 33.31% 49.66% 0.00% 47.51% 0.00% 7.24% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 5,427,713 5,275,100 5,088,788 5,144,879 5,186,628 5,115,965 5,411,200 0.05%
NOSH 5,025,660 4,929,999 4,940,571 5,043,999 4,987,142 1,241,739 1,186,666 27.18%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 4.10% 6.76% 7.59% 5.56% 8.19% 4.93% 18.19% -
ROE 0.48% 2.12% 1.47% -0.03% 3.03% -0.28% 10.78% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 116.37 93.26 85.04 82.75 82.63 314.18 352.97 -16.87%
EPS 0.51 2.27 1.52 -0.03 3.15 -1.14 49.17 -53.28%
DPS 0.96 0.76 0.75 0.77 1.50 4.50 3.56 -19.61%
NAPS 1.08 1.07 1.03 1.02 1.04 4.12 4.56 -21.33%
Adjusted Per Share Value based on latest NOSH - 5,043,999
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 126.54 99.49 90.91 90.31 89.16 84.41 90.63 5.71%
EPS 0.56 2.42 1.62 -0.04 3.40 -0.31 12.63 -40.49%
DPS 1.05 0.81 0.81 0.84 1.62 1.22 0.91 2.41%
NAPS 1.1744 1.1414 1.1011 1.1132 1.1222 1.107 1.1708 0.05%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.80 0.815 0.83 0.94 1.19 2.03 1.61 -
P/RPS 0.69 0.87 0.98 1.14 1.44 0.65 0.46 6.98%
P/EPS 155.80 35.93 54.64 -2,690.90 37.75 -178.52 3.27 90.34%
EY 0.64 2.78 1.83 -0.04 2.65 -0.56 30.54 -47.47%
DY 1.20 0.93 0.90 0.82 1.26 2.22 2.21 -9.67%
P/NAPS 0.74 0.76 0.81 0.92 1.14 0.49 0.35 13.28%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 25/03/14 26/03/13 26/03/12 22/03/11 22/03/10 20/03/09 -
Price 0.79 0.835 0.81 0.85 1.08 1.99 1.47 -
P/RPS 0.68 0.90 0.95 1.03 1.31 0.63 0.42 8.35%
P/EPS 153.85 36.81 53.32 -2,433.26 34.26 -175.00 2.99 92.80%
EY 0.65 2.72 1.88 -0.04 2.92 -0.57 33.45 -48.13%
DY 1.22 0.90 0.93 0.91 1.39 2.26 2.42 -10.78%
P/NAPS 0.73 0.78 0.79 0.83 1.04 0.48 0.32 14.72%

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