[BJLAND] YoY TTM Result on 31-Jul-2011 [#1]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

22-Sep-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jul-2011 [#1]

Profit Trend

QoQ- -52.99%

YoY- -69.3%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
TTM Result
Revenue	5,395,133	4,256,414	4,225,763	4,077,121	4,084,600	4,139,719	2,329,860	15.01%
YoY %	26.75%	0.73%	3.65%	-0.18%	-1.33%	77.68%	-	-
Horiz. %	231.56%	182.69%	181.37%	174.99%	175.32%	177.68%	100.00%	-
PBT	434,543	560,295	518,646	440,960	466,152	262,065	1,161,006	-15.10%
YoY %	-22.44%	8.03%	17.62%	-5.40%	77.88%	-77.43%	-	-
Horiz. %	37.43%	48.26%	44.67%	37.98%	40.15%	22.57%	100.00%	-
Tax	-213,033	-207,351	-205,674	-185,651	-165,053	-127,987	-11,791	61.95%
YoY %	-2.74%	-0.82%	-10.79%	-12.48%	-28.96%	-985.46%	-	-
Horiz. %	1,806.74%	1,758.55%	1,744.33%	1,574.51%	1,399.82%	1,085.46%	100.00%	-
NP	221,510	352,944	312,972	255,309	301,099	134,078	1,149,215	-23.98%
YoY %	-37.24%	12.77%	22.59%	-15.21%	124.57%	-88.33%	-	-
Horiz. %	19.27%	30.71%	27.23%	22.22%	26.20%	11.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,387	128,417	66,589	37,816	123,173	-69,561	1,073,240	-43.09%
YoY %	-71.66%	92.85%	76.09%	-69.30%	277.07%	-106.48%	-	-
Horiz. %	3.39%	11.97%	6.20%	3.52%	11.48%	-6.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.02%	37.01%	39.66%	42.10%	35.41%	48.84%	1.02%	-
YoY %	32.45%	-6.68%	-5.80%	18.89%	-27.50%	4,688.24%	-	-
Horiz. %	4,805.88%	3,628.43%	3,888.24%	4,127.45%	3,471.57%	4,788.24%	100.00%	-
Total Cost	5,173,623	3,903,470	3,912,791	3,821,812	3,783,501	4,005,641	1,180,645	27.90%
YoY %	32.54%	-0.24%	2.38%	1.01%	-5.55%	239.28%	-	-
Horiz. %	438.20%	330.62%	331.41%	323.71%	320.46%	339.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,352,110	5,374,782	5,133,142	4,848,724	5,172,344	5,433,157	6,269,940	-2.60%
YoY %	-0.42%	4.71%	5.87%	-6.26%	-4.80%	-13.35%	-	-
Horiz. %	85.36%	85.72%	81.87%	77.33%	82.49%	86.65%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	48,391	37,254	37,270	39,041	74,688	56,228	115,231	-13.45%
YoY %	29.89%	-0.04%	-4.54%	-47.73%	32.83%	-51.20%	-	-
Horiz. %	41.99%	32.33%	32.34%	33.88%	64.82%	48.80%	100.00%	-
Div Payout %	132.99%	29.01%	55.97%	103.24%	60.64%	0.00%	10.74%	-
YoY %	358.43%	-48.17%	-45.79%	70.25%	0.00%	0.00%	-	-
Horiz. %	1,238.27%	270.11%	521.14%	961.27%	564.62%	0.00%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	5,352,110	5,374,782	5,133,142	4,848,724	5,172,344	5,433,157	6,269,940	-2.60%
YoY %	-0.42%	4.71%	5.87%	-6.26%	-4.80%	-13.35%	-	-
Horiz. %	85.36%	85.72%	81.87%	77.33%	82.49%	86.65%	100.00%	-
NOSH	4,955,657	4,976,650	4,935,714	4,707,500	1,243,351	1,232,008	1,365,999	23.94%
YoY %	-0.42%	0.83%	4.85%	278.61%	0.92%	-9.81%	-	-
Horiz. %	362.79%	364.32%	361.33%	344.62%	91.02%	90.19%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	4.11%	8.29%	7.41%	6.26%	7.37%	3.24%	49.33%	-
YoY %	-50.42%	11.88%	18.37%	-15.06%	127.47%	-93.43%	-	-
Horiz. %	8.33%	16.81%	15.02%	12.69%	14.94%	6.57%	100.00%	-
ROE	0.68%	2.39%	1.30%	0.78%	2.38%	-1.28%	17.12%	-
YoY %	-71.55%	83.85%	66.67%	-67.23%	285.94%	-107.48%	-	-
Horiz. %	3.97%	13.96%	7.59%	4.56%	13.90%	-7.48%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	108.87	85.53	85.62	86.61	328.52	336.01	170.56	-7.20%
YoY %	27.29%	-0.11%	-1.14%	-73.64%	-2.23%	97.00%	-	-
Horiz. %	63.83%	50.15%	50.20%	50.78%	192.61%	197.00%	100.00%	-
EPS	0.73	2.58	1.35	0.80	9.91	-5.65	78.57	-54.13%
YoY %	-71.71%	91.11%	68.75%	-91.93%	275.40%	-107.19%	-	-
Horiz. %	0.93%	3.28%	1.72%	1.02%	12.61%	-7.19%	100.00%	-
DPS	0.98	0.75	0.76	0.83	6.00	4.56	8.44	-30.14%
YoY %	30.67%	-1.32%	-8.43%	-86.17%	31.58%	-45.97%	-	-
Horiz. %	11.61%	8.89%	9.00%	9.83%	71.09%	54.03%	100.00%	-
NAPS	1.08	1.08	1.04	1.03	4.16	4.41	4.59	-21.41%
YoY %	0.00%	3.85%	0.97%	-75.24%	-5.67%	-3.92%	-	-
Horiz. %	23.53%	23.53%	22.66%	22.44%	90.63%	96.08%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,707,500
RPS	107.90	85.13	84.52	81.54	81.69	82.79	46.60	15.01%
YoY %	26.75%	0.72%	3.65%	-0.18%	-1.33%	77.66%	-	-
Horiz. %	231.55%	182.68%	181.37%	174.98%	175.30%	177.66%	100.00%	-
EPS	0.73	2.57	1.33	0.76	2.46	-1.39	21.46	-43.06%
YoY %	-71.60%	93.23%	75.00%	-69.11%	276.98%	-106.48%	-	-
Horiz. %	3.40%	11.98%	6.20%	3.54%	11.46%	-6.48%	100.00%	-
DPS	0.97	0.75	0.75	0.78	1.49	1.12	2.30	-13.39%
YoY %	29.33%	0.00%	-3.85%	-47.65%	33.04%	-51.30%	-	-
Horiz. %	42.17%	32.61%	32.61%	33.91%	64.78%	48.70%	100.00%	-
NAPS	1.0704	1.075	1.0266	0.9697	1.0345	1.0866	1.254	-2.60%
YoY %	-0.43%	4.71%	5.87%	-6.26%	-4.79%	-13.35%	-	-
Horiz. %	85.36%	85.73%	81.87%	77.33%	82.50%	86.65%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	0.845	0.91	0.84	1.06	2.13	1.91	2.21	-
P/RPS	0.78	1.06	0.98	1.22	0.65	0.57	1.30	-8.15%
YoY %	-26.42%	8.16%	-19.67%	87.69%	14.04%	-56.15%	-	-
Horiz. %	60.00%	81.54%	75.38%	93.85%	50.00%	43.85%	100.00%	-
P/EPS	115.08	35.27	62.26	131.95	21.50	-33.83	2.81	85.60%
YoY %	226.28%	-43.35%	-52.82%	513.72%	163.55%	-1,303.91%	-	-
Horiz. %	4,095.37%	1,255.16%	2,215.66%	4,695.73%	765.12%	-1,203.91%	100.00%	-
EY	0.87	2.84	1.61	0.76	4.65	-2.96	35.55	-46.10%
YoY %	-69.37%	76.40%	111.84%	-83.66%	257.09%	-108.33%	-	-
Horiz. %	2.45%	7.99%	4.53%	2.14%	13.08%	-8.33%	100.00%	-
DY	1.16	0.82	0.90	0.78	2.82	2.39	3.82	-18.00%
YoY %	41.46%	-8.89%	15.38%	-72.34%	17.99%	-37.43%	-	-
Horiz. %	30.37%	21.47%	23.56%	20.42%	73.82%	62.57%	100.00%	-
P/NAPS	0.78	0.84	0.81	1.03	0.51	0.43	0.48	8.42%
YoY %	-7.14%	3.70%	-21.36%	101.96%	18.60%	-10.42%	-	-
Horiz. %	162.50%	175.00%	168.75%	214.58%	106.25%	89.58%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	22/09/14	24/09/13	20/09/12	22/09/11	21/09/10	28/09/09	19/09/08	-
Price	0.85	0.90	0.79	0.93	1.19	1.89	1.97	-
P/RPS	0.78	1.05	0.92	1.07	0.36	0.56	1.16	-6.39%
YoY %	-25.71%	14.13%	-14.02%	197.22%	-35.71%	-51.72%	-	-
Horiz. %	67.24%	90.52%	79.31%	92.24%	31.03%	48.28%	100.00%	-
P/EPS	115.76	34.88	58.56	115.77	12.01	-33.47	2.51	89.31%
YoY %	231.88%	-40.44%	-49.42%	863.95%	135.88%	-1,433.47%	-	-
Horiz. %	4,611.95%	1,389.64%	2,333.07%	4,612.35%	478.49%	-1,333.47%	100.00%	-
EY	0.86	2.87	1.71	0.86	8.32	-2.99	39.88	-47.22%
YoY %	-70.03%	67.84%	98.84%	-89.66%	378.26%	-107.50%	-	-
Horiz. %	2.16%	7.20%	4.29%	2.16%	20.86%	-7.50%	100.00%	-
DY	1.15	0.83	0.96	0.89	5.04	2.41	4.28	-19.66%
YoY %	38.55%	-13.54%	7.87%	-82.34%	109.13%	-43.69%	-	-
Horiz. %	26.87%	19.39%	22.43%	20.79%	117.76%	56.31%	100.00%	-
P/NAPS	0.79	0.83	0.76	0.90	0.29	0.43	0.43	10.66%
YoY %	-4.82%	9.21%	-15.56%	210.34%	-32.56%	0.00%	-	-
Horiz. %	183.72%	193.02%	176.74%	209.30%	67.44%	100.00%	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