[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

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
TTM Result
Revenue	4,225,763	4,077,121	4,084,600	4,139,719	2,329,860	533,349	568,199	39.66%
YoY %	3.65%	-0.18%	-1.33%	77.68%	336.84%	-6.13%	-	-
Horiz. %	743.71%	717.55%	718.87%	728.57%	410.04%	93.87%	100.00%	-
PBT	518,646	440,960	466,152	262,065	1,161,006	44,065	70,046	39.56%
YoY %	17.62%	-5.40%	77.88%	-77.43%	2,534.76%	-37.09%	-	-
Horiz. %	740.44%	629.53%	665.49%	374.13%	1,657.49%	62.91%	100.00%	-
Tax	-205,674	-185,651	-165,053	-127,987	-11,791	15,978	900	-
YoY %	-10.79%	-12.48%	-28.96%	-985.46%	-173.80%	1,675.33%	-	-
Horiz. %	-22,852.67%	-20,627.89%	-18,339.22%	-14,220.78%	-1,310.11%	1,775.33%	100.00%	-
NP	312,972	255,309	301,099	134,078	1,149,215	60,043	70,946	28.03%
YoY %	22.59%	-15.21%	124.57%	-88.33%	1,813.99%	-15.37%	-	-
Horiz. %	441.14%	359.86%	424.41%	188.99%	1,619.84%	84.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,589	37,816	123,173	-69,561	1,073,240	62,276	72,743	-1.46%
YoY %	76.09%	-69.30%	277.07%	-106.48%	1,623.36%	-14.39%	-	-
Horiz. %	91.54%	51.99%	169.33%	-95.63%	1,475.39%	85.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.66%	42.10%	35.41%	48.84%	1.02%	-36.26%	-1.28%	-
YoY %	-5.80%	18.89%	-27.50%	4,688.24%	102.81%	-2,732.81%	-	-
Horiz. %	-3,098.44%	-3,289.06%	-2,766.41%	-3,815.62%	-79.69%	2,832.81%	100.00%	-
Total Cost	3,912,791	3,821,812	3,783,501	4,005,641	1,180,645	473,306	497,253	40.98%
YoY %	2.38%	1.01%	-5.55%	239.28%	149.45%	-4.82%	-	-
Horiz. %	786.88%	768.59%	760.88%	805.55%	237.43%	95.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.87%	-6.26%	-4.80%	-13.35%	233.99%	-9.40%	-	-
Horiz. %	247.72%	234.00%	249.62%	262.20%	302.59%	90.60%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	37,270	39,041	74,688	56,228	115,231	96,875	447,646	-33.89%
YoY %	-4.54%	-47.73%	32.83%	-51.20%	18.95%	-78.36%	-	-
Horiz. %	8.33%	8.72%	16.68%	12.56%	25.74%	21.64%	100.00%	-
Div Payout %	55.97%	103.24%	60.64%	0.00%	10.74%	155.56%	615.38%	-
YoY %	-45.79%	70.25%	0.00%	0.00%	-93.10%	-74.72%	-	-
Horiz. %	9.10%	16.78%	9.85%	0.00%	1.75%	25.28%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
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%
YoY %	5.87%	-6.26%	-4.80%	-13.35%	233.99%	-9.40%	-	-
Horiz. %	247.72%	234.00%	249.62%	262.20%	302.59%	90.60%	100.00%	-
NOSH	4,935,714	4,707,500	1,243,351	1,232,008	1,365,999	938,648	893,154	32.93%
YoY %	4.85%	278.61%	0.92%	-9.81%	45.53%	5.09%	-	-
Horiz. %	552.62%	527.06%	139.21%	137.94%	152.94%	105.09%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	7.41%	6.26%	7.37%	3.24%	49.33%	11.26%	12.49%	-
YoY %	18.37%	-15.06%	127.47%	-93.43%	338.10%	-9.85%	-	-
Horiz. %	59.33%	50.12%	59.01%	25.94%	394.96%	90.15%	100.00%	-
ROE	1.30%	0.78%	2.38%	-1.28%	17.12%	3.32%	3.51%	-
YoY %	66.67%	-67.23%	285.94%	-107.48%	415.66%	-5.41%	-	-
Horiz. %	37.04%	22.22%	67.81%	-36.47%	487.75%	94.59%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	85.62	86.61	328.52	336.01	170.56	56.82	63.62	5.06%
YoY %	-1.14%	-73.64%	-2.23%	97.00%	200.18%	-10.69%	-	-
Horiz. %	134.58%	136.14%	516.38%	528.15%	268.09%	89.31%	100.00%	-
EPS	1.35	0.80	9.91	-5.65	78.57	6.63	8.14	-25.85%
YoY %	68.75%	-91.93%	275.40%	-107.19%	1,085.07%	-18.55%	-	-
Horiz. %	16.58%	9.83%	121.74%	-69.41%	965.23%	81.45%	100.00%	-
DPS	0.76	0.83	6.00	4.56	8.44	10.32	50.12	-50.21%
YoY %	-8.43%	-86.17%	31.58%	-45.97%	-18.22%	-79.41%	-	-
Horiz. %	1.52%	1.66%	11.97%	9.10%	16.84%	20.59%	100.00%	-
NAPS	1.04	1.03	4.16	4.41	4.59	2.00	2.32	-12.50%
YoY %	0.97%	-75.24%	-5.67%	-3.92%	129.50%	-13.79%	-	-
Horiz. %	44.83%	44.40%	179.31%	190.09%	197.84%	86.21%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,232,008
RPS	84.52	81.54	81.69	82.79	46.60	10.67	11.36	39.67%
YoY %	3.65%	-0.18%	-1.33%	77.66%	336.74%	-6.07%	-	-
Horiz. %	744.01%	717.78%	719.10%	728.79%	410.21%	93.93%	100.00%	-
EPS	1.33	0.76	2.46	-1.39	21.46	1.25	1.45	-1.42%
YoY %	75.00%	-69.11%	276.98%	-106.48%	1,616.80%	-13.79%	-	-
Horiz. %	91.72%	52.41%	169.66%	-95.86%	1,480.00%	86.21%	100.00%	-
DPS	0.75	0.78	1.49	1.12	2.30	1.94	8.95	-33.82%
YoY %	-3.85%	-47.65%	33.04%	-51.30%	18.56%	-78.32%	-	-
Horiz. %	8.38%	8.72%	16.65%	12.51%	25.70%	21.68%	100.00%	-
NAPS	1.0266	0.9697	1.0345	1.0866	1.254	0.3755	0.4144	16.30%
YoY %	5.87%	-6.26%	-4.79%	-13.35%	233.95%	-9.39%	-	-
Horiz. %	247.73%	234.00%	249.64%	262.21%	302.61%	90.61%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-19.67%	87.69%	14.04%	-56.15%	-17.72%	285.37%	-	-
Horiz. %	239.02%	297.56%	158.54%	139.02%	317.07%	385.37%	100.00%	-
P/EPS	62.26	131.95	21.50	-33.83	2.81	13.57	3.19	64.01%
YoY %	-52.82%	513.72%	163.55%	-1,303.91%	-79.29%	325.39%	-	-
Horiz. %	1,951.72%	4,136.36%	673.98%	-1,060.50%	88.09%	425.39%	100.00%	-
EY	1.61	0.76	4.65	-2.96	35.55	7.37	31.33	-38.99%
YoY %	111.84%	-83.66%	257.09%	-108.33%	382.36%	-76.48%	-	-
Horiz. %	5.14%	2.43%	14.84%	-9.45%	113.47%	23.52%	100.00%	-
DY	0.90	0.78	2.82	2.39	3.82	11.47	192.77	-59.08%
YoY %	15.38%	-72.34%	17.99%	-37.43%	-66.70%	-94.05%	-	-
Horiz. %	0.47%	0.40%	1.46%	1.24%	1.98%	5.95%	100.00%	-
P/NAPS	0.81	1.03	0.51	0.43	0.48	0.45	0.11	39.43%
YoY %	-21.36%	101.96%	18.60%	-10.42%	6.67%	309.09%	-	-
Horiz. %	736.36%	936.36%	463.64%	390.91%	436.36%	409.09%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-14.02%	197.22%	-35.71%	-51.72%	-55.21%	531.71%	-	-
Horiz. %	224.39%	260.98%	87.80%	136.59%	282.93%	631.71%	100.00%	-
P/EPS	58.56	115.77	12.01	-33.47	2.51	22.16	3.19	62.34%
YoY %	-49.42%	863.95%	135.88%	-1,433.47%	-88.67%	594.67%	-	-
Horiz. %	1,835.74%	3,629.15%	376.49%	-1,049.22%	78.68%	694.67%	100.00%	-
EY	1.71	0.86	8.32	-2.99	39.88	4.51	31.33	-38.38%
YoY %	98.84%	-89.66%	378.26%	-107.50%	784.26%	-85.60%	-	-
Horiz. %	5.46%	2.74%	26.56%	-9.54%	127.29%	14.40%	100.00%	-
DY	0.96	0.89	5.04	2.41	4.28	7.02	192.77	-58.64%
YoY %	7.87%	-82.34%	109.13%	-43.69%	-39.03%	-96.36%	-	-
Horiz. %	0.50%	0.46%	2.61%	1.25%	2.22%	3.64%	100.00%	-
P/NAPS	0.76	0.90	0.29	0.43	0.43	0.74	0.11	37.96%
YoY %	-15.56%	210.34%	-32.56%	0.00%	-41.89%	572.73%	-	-
Horiz. %	690.91%	818.18%	263.64%	390.91%	390.91%	672.73%	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