[BJLAND] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 28.81%
YoY- -106.48%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 4,225,763 4,077,121 4,084,600 4,139,719 2,329,860 533,349 568,199 39.66%
PBT 518,646 440,960 466,152 262,065 1,161,006 44,065 70,046 39.56%
Tax -205,674 -185,651 -165,053 -127,987 -11,791 15,978 900 -
NP 312,972 255,309 301,099 134,078 1,149,215 60,043 70,946 28.03%
-
NP to SH 66,589 37,816 123,173 -69,561 1,073,240 62,276 72,743 -1.46%
-
Tax Rate 39.66% 42.10% 35.41% 48.84% 1.02% -36.26% -1.28% -
Total Cost 3,912,791 3,821,812 3,783,501 4,005,641 1,180,645 473,306 497,253 40.98%
-
Net Worth 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 1,877,297 2,072,119 16.30%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 37,270 39,041 74,688 56,228 115,231 96,875 447,646 -33.89%
Div Payout % 55.97% 103.24% 60.64% 0.00% 10.74% 155.56% 615.38% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 1,877,297 2,072,119 16.30%
NOSH 4,935,714 4,707,500 1,243,351 1,232,008 1,365,999 938,648 893,154 32.93%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 7.41% 6.26% 7.37% 3.24% 49.33% 11.26% 12.49% -
ROE 1.30% 0.78% 2.38% -1.28% 17.12% 3.32% 3.51% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 85.62 86.61 328.52 336.01 170.56 56.82 63.62 5.06%
EPS 1.35 0.80 9.91 -5.65 78.57 6.63 8.14 -25.85%
DPS 0.76 0.83 6.00 4.56 8.44 10.32 50.12 -50.21%
NAPS 1.04 1.03 4.16 4.41 4.59 2.00 2.32 -12.50%
Adjusted Per Share Value based on latest NOSH - 1,232,008
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 91.43 88.22 88.38 89.57 50.41 11.54 12.29 39.67%
EPS 1.44 0.82 2.67 -1.51 23.22 1.35 1.57 -1.42%
DPS 0.81 0.84 1.62 1.22 2.49 2.10 9.69 -33.85%
NAPS 1.1107 1.0491 1.1192 1.1756 1.3566 0.4062 0.4483 16.30%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.84 1.06 2.13 1.91 2.21 0.90 0.26 -
P/RPS 0.98 1.22 0.65 0.57 1.30 1.58 0.41 15.61%
P/EPS 62.26 131.95 21.50 -33.83 2.81 13.57 3.19 64.01%
EY 1.61 0.76 4.65 -2.96 35.55 7.37 31.33 -38.99%
DY 0.90 0.78 2.82 2.39 3.82 11.47 192.77 -59.08%
P/NAPS 0.81 1.03 0.51 0.43 0.48 0.45 0.11 39.43%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 22/09/11 21/09/10 28/09/09 19/09/08 26/09/07 25/09/06 -
Price 0.79 0.93 1.19 1.89 1.97 1.47 0.26 -
P/RPS 0.92 1.07 0.36 0.56 1.16 2.59 0.41 14.40%
P/EPS 58.56 115.77 12.01 -33.47 2.51 22.16 3.19 62.34%
EY 1.71 0.86 8.32 -2.99 39.88 4.51 31.33 -38.38%
DY 0.96 0.89 5.04 2.41 4.28 7.02 192.77 -58.64%
P/NAPS 0.76 0.90 0.29 0.43 0.43 0.74 0.11 37.96%

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