[BJLAND] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 14.59%
YoY- 277.07%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 4,256,414 4,225,763 4,077,121 4,084,600 4,139,719 2,329,860 533,349 41.31%
PBT 560,295 518,646 440,960 466,152 262,065 1,161,006 44,065 52.71%
Tax -207,351 -205,674 -185,651 -165,053 -127,987 -11,791 15,978 -
NP 352,944 312,972 255,309 301,099 134,078 1,149,215 60,043 34.30%
-
NP to SH 128,417 66,589 37,816 123,173 -69,561 1,073,240 62,276 12.80%
-
Tax Rate 37.01% 39.66% 42.10% 35.41% 48.84% 1.02% -36.26% -
Total Cost 3,903,470 3,912,791 3,821,812 3,783,501 4,005,641 1,180,645 473,306 42.09%
-
Net Worth 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 1,877,297 19.14%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 37,254 37,270 39,041 74,688 56,228 115,231 96,875 -14.71%
Div Payout % 29.01% 55.97% 103.24% 60.64% 0.00% 10.74% 155.56% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 5,374,782 5,133,142 4,848,724 5,172,344 5,433,157 6,269,940 1,877,297 19.14%
NOSH 4,976,650 4,935,714 4,707,500 1,243,351 1,232,008 1,365,999 938,648 32.01%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 8.29% 7.41% 6.26% 7.37% 3.24% 49.33% 11.26% -
ROE 2.39% 1.30% 0.78% 2.38% -1.28% 17.12% 3.32% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 85.53 85.62 86.61 328.52 336.01 170.56 56.82 7.04%
EPS 2.58 1.35 0.80 9.91 -5.65 78.57 6.63 -14.54%
DPS 0.75 0.76 0.83 6.00 4.56 8.44 10.32 -35.37%
NAPS 1.08 1.04 1.03 4.16 4.41 4.59 2.00 -9.75%
Adjusted Per Share Value based on latest NOSH - 1,243,351
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 85.13 84.52 81.54 81.69 82.79 46.60 10.67 41.31%
EPS 2.57 1.33 0.76 2.46 -1.39 21.46 1.25 12.75%
DPS 0.75 0.75 0.78 1.49 1.12 2.30 1.94 -14.63%
NAPS 1.075 1.0266 0.9697 1.0345 1.0866 1.254 0.3755 19.14%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.91 0.84 1.06 2.13 1.91 2.21 0.90 -
P/RPS 1.06 0.98 1.22 0.65 0.57 1.30 1.58 -6.43%
P/EPS 35.27 62.26 131.95 21.50 -33.83 2.81 13.57 17.23%
EY 2.84 1.61 0.76 4.65 -2.96 35.55 7.37 -14.68%
DY 0.82 0.90 0.78 2.82 2.39 3.82 11.47 -35.55%
P/NAPS 0.84 0.81 1.03 0.51 0.43 0.48 0.45 10.95%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 24/09/13 20/09/12 22/09/11 21/09/10 28/09/09 19/09/08 26/09/07 -
Price 0.90 0.79 0.93 1.19 1.89 1.97 1.47 -
P/RPS 1.05 0.92 1.07 0.36 0.56 1.16 2.59 -13.95%
P/EPS 34.88 58.56 115.77 12.01 -33.47 2.51 22.16 7.84%
EY 2.87 1.71 0.86 8.32 -2.99 39.88 4.51 -7.24%
DY 0.83 0.96 0.89 5.04 2.41 4.28 7.02 -29.91%
P/NAPS 0.83 0.76 0.90 0.29 0.43 0.43 0.74 1.92%

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