[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

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	5,848,372	4,597,913	4,201,399	4,173,853	4,120,841	3,901,337	4,188,538	5.71%
YoY %	27.20%	9.44%	0.66%	1.29%	5.63%	-6.86%	-	-
Horiz. %	139.63%	109.77%	100.31%	99.65%	98.38%	93.14%	100.00%	-
PBT	445,605	528,365	526,154	417,028	514,669	326,718	846,622	-10.14%
YoY %	-15.66%	0.42%	26.17%	-18.97%	57.53%	-61.41%	-	-
Horiz. %	52.63%	62.41%	62.15%	49.26%	60.79%	38.59%	100.00%	-
Tax	-205,918	-217,380	-207,237	-185,044	-177,271	-134,337	-84,756	15.93%
YoY %	5.27%	-4.89%	-11.99%	-4.38%	-31.96%	-58.50%	-	-
Horiz. %	242.95%	256.48%	244.51%	218.33%	209.15%	158.50%	100.00%	-
NP	239,687	310,985	318,917	231,984	337,398	192,381	761,866	-17.52%
YoY %	-22.93%	-2.49%	37.47%	-31.24%	75.38%	-74.75%	-	-
Horiz. %	31.46%	40.82%	41.86%	30.45%	44.29%	25.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,806	111,828	75,055	-1,762	157,204	-14,120	583,504	-40.51%
YoY %	-76.92%	48.99%	4,359.65%	-101.12%	1,213.34%	-102.42%	-	-
Horiz. %	4.42%	19.16%	12.86%	-0.30%	26.94%	-2.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.21%	41.14%	39.39%	44.37%	34.44%	41.12%	10.01%	-
YoY %	12.32%	4.44%	-11.22%	28.83%	-16.25%	310.79%	-	-
Horiz. %	461.64%	410.99%	393.51%	443.26%	344.06%	410.79%	100.00%	-
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%
YoY %	30.83%	10.42%	-1.51%	4.19%	2.01%	8.24%	-	-
Horiz. %	163.68%	125.10%	113.30%	115.03%	110.41%	108.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.89%	3.66%	-1.09%	-0.80%	1.38%	-5.46%	-	-
Horiz. %	100.31%	97.48%	94.04%	95.08%	95.85%	94.54%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	48,391	37,254	37,270	39,041	74,688	56,228	42,265	2.28%
YoY %	29.89%	-0.04%	-4.54%	-47.73%	32.83%	33.04%	-	-
Horiz. %	114.49%	88.14%	88.18%	92.37%	176.71%	133.04%	100.00%	-
Div Payout %	187.52%	33.31%	49.66%	0.00%	47.51%	0.00%	7.24%	-
YoY %	462.95%	-32.92%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2,590.06%	460.08%	685.91%	0.00%	656.22%	0.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
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%
YoY %	2.89%	3.66%	-1.09%	-0.80%	1.38%	-5.46%	-	-
Horiz. %	100.31%	97.48%	94.04%	95.08%	95.85%	94.54%	100.00%	-
NOSH	5,025,660	4,929,999	4,940,571	5,043,999	4,987,142	1,241,739	1,186,666	27.18%
YoY %	1.94%	-0.21%	-2.05%	1.14%	301.63%	4.64%	-	-
Horiz. %	423.51%	415.45%	416.34%	425.06%	420.27%	104.64%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	4.10%	6.76%	7.59%	5.56%	8.19%	4.93%	18.19%	-
YoY %	-39.35%	-10.94%	36.51%	-32.11%	66.13%	-72.90%	-	-
Horiz. %	22.54%	37.16%	41.73%	30.57%	45.02%	27.10%	100.00%	-
ROE	0.48%	2.12%	1.47%	-0.03%	3.03%	-0.28%	10.78%	-
YoY %	-77.36%	44.22%	5,000.00%	-100.99%	1,182.14%	-102.60%	-	-
Horiz. %	4.45%	19.67%	13.64%	-0.28%	28.11%	-2.60%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	116.37	93.26	85.04	82.75	82.63	314.18	352.97	-16.87%
YoY %	24.78%	9.67%	2.77%	0.15%	-73.70%	-10.99%	-	-
Horiz. %	32.97%	26.42%	24.09%	23.44%	23.41%	89.01%	100.00%	-
EPS	0.51	2.27	1.52	-0.03	3.15	-1.14	49.17	-53.28%
YoY %	-77.53%	49.34%	5,166.67%	-100.95%	376.32%	-102.32%	-	-
Horiz. %	1.04%	4.62%	3.09%	-0.06%	6.41%	-2.32%	100.00%	-
DPS	0.96	0.76	0.75	0.77	1.50	4.50	3.56	-19.61%
YoY %	26.32%	1.33%	-2.60%	-48.67%	-66.67%	26.40%	-	-
Horiz. %	26.97%	21.35%	21.07%	21.63%	42.13%	126.40%	100.00%	-
NAPS	1.08	1.07	1.03	1.02	1.04	4.12	4.56	-21.33%
YoY %	0.93%	3.88%	0.98%	-1.92%	-74.76%	-9.65%	-	-
Horiz. %	23.68%	23.46%	22.59%	22.37%	22.81%	90.35%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,043,999
RPS	116.97	91.96	84.03	83.48	82.42	78.03	83.77	5.71%
YoY %	27.20%	9.44%	0.66%	1.29%	5.63%	-6.85%	-	-
Horiz. %	139.63%	109.78%	100.31%	99.65%	98.39%	93.15%	100.00%	-
EPS	0.52	2.24	1.50	-0.04	3.14	-0.28	11.67	-40.44%
YoY %	-76.79%	49.33%	3,850.00%	-101.27%	1,221.43%	-102.40%	-	-
Horiz. %	4.46%	19.19%	12.85%	-0.34%	26.91%	-2.40%	100.00%	-
DPS	0.97	0.75	0.75	0.78	1.49	1.12	0.85	2.22%
YoY %	29.33%	0.00%	-3.85%	-47.65%	33.04%	31.76%	-	-
Horiz. %	114.12%	88.24%	88.24%	91.76%	175.29%	131.76%	100.00%	-
NAPS	1.0855	1.055	1.0178	1.029	1.0373	1.0232	1.0822	0.05%
YoY %	2.89%	3.65%	-1.09%	-0.80%	1.38%	-5.45%	-	-
Horiz. %	100.30%	97.49%	94.05%	95.08%	95.85%	94.55%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-20.69%	-11.22%	-14.04%	-20.83%	121.54%	41.30%	-	-
Horiz. %	150.00%	189.13%	213.04%	247.83%	313.04%	141.30%	100.00%	-
P/EPS	155.80	35.93	54.64	-2,690.90	37.75	-178.52	3.27	90.34%
YoY %	333.62%	-34.24%	102.03%	-7,228.21%	121.15%	-5,559.33%	-	-
Horiz. %	4,764.53%	1,098.78%	1,670.95%	-82,290.52%	1,154.43%	-5,459.33%	100.00%	-
EY	0.64	2.78	1.83	-0.04	2.65	-0.56	30.54	-47.47%
YoY %	-76.98%	51.91%	4,675.00%	-101.51%	573.21%	-101.83%	-	-
Horiz. %	2.10%	9.10%	5.99%	-0.13%	8.68%	-1.83%	100.00%	-
DY	1.20	0.93	0.90	0.82	1.26	2.22	2.21	-9.67%
YoY %	29.03%	3.33%	9.76%	-34.92%	-43.24%	0.45%	-	-
Horiz. %	54.30%	42.08%	40.72%	37.10%	57.01%	100.45%	100.00%	-
P/NAPS	0.74	0.76	0.81	0.92	1.14	0.49	0.35	13.28%
YoY %	-2.63%	-6.17%	-11.96%	-19.30%	132.65%	40.00%	-	-
Horiz. %	211.43%	217.14%	231.43%	262.86%	325.71%	140.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-24.44%	-5.26%	-7.77%	-21.37%	107.94%	50.00%	-	-
Horiz. %	161.90%	214.29%	226.19%	245.24%	311.90%	150.00%	100.00%	-
P/EPS	153.85	36.81	53.32	-2,433.26	34.26	-175.00	2.99	92.80%
YoY %	317.96%	-30.96%	102.19%	-7,202.34%	119.58%	-5,952.84%	-	-
Horiz. %	5,145.48%	1,231.10%	1,783.28%	-81,379.93%	1,145.82%	-5,852.84%	100.00%	-
EY	0.65	2.72	1.88	-0.04	2.92	-0.57	33.45	-48.13%
YoY %	-76.10%	44.68%	4,800.00%	-101.37%	612.28%	-101.70%	-	-
Horiz. %	1.94%	8.13%	5.62%	-0.12%	8.73%	-1.70%	100.00%	-
DY	1.22	0.90	0.93	0.91	1.39	2.26	2.42	-10.78%
YoY %	35.56%	-3.23%	2.20%	-34.53%	-38.50%	-6.61%	-	-
Horiz. %	50.41%	37.19%	38.43%	37.60%	57.44%	93.39%	100.00%	-
P/NAPS	0.73	0.78	0.79	0.83	1.04	0.48	0.32	14.72%
YoY %	-6.41%	-1.27%	-4.82%	-20.19%	116.67%	50.00%	-	-
Horiz. %	228.12%	243.75%	246.88%	259.38%	325.00%	150.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos