[BJLAND] YoY TTM Result on 31-Oct-2008 [#2]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

18-Dec-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Oct-2008 [#2]

Profit Trend

QoQ- -34.84%

YoY- 84.5%

Quarter Report

BLB.pdf

Latest QR

Upcoming QR

BJLAND's Result

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
TTM Result
Revenue	4,043,017	4,124,205	4,065,864	3,211,229	586,943	546,713	521,700	40.65%
YoY %	-1.97%	1.43%	26.61%	447.11%	7.36%	4.79%	-	-
Horiz. %	774.97%	790.53%	779.35%	615.53%	112.51%	104.79%	100.00%	-
PBT	455,501	441,193	325,962	890,029	362,787	19,752	104,271	27.84%
YoY %	3.24%	35.35%	-63.38%	145.33%	1,736.71%	-81.06%	-	-
Horiz. %	436.84%	423.12%	312.61%	853.57%	347.93%	18.94%	100.00%	-
Tax	-188,028	-162,136	-136,387	-55,650	13,971	17,984	-65,197	19.29%
YoY %	-15.97%	-18.88%	-145.08%	-498.33%	-22.31%	127.58%	-	-
Horiz. %	288.40%	248.69%	209.19%	85.36%	-21.43%	-27.58%	100.00%	-
NP	267,473	279,057	189,575	834,379	376,758	37,736	39,074	37.77%
YoY %	-4.15%	47.20%	-77.28%	121.46%	898.40%	-3.42%	-	-
Horiz. %	684.53%	714.18%	485.17%	2,135.38%	964.22%	96.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,626	113,726	-5,908	699,367	379,054	40,238	38,332	-3.66%
YoY %	-73.07%	2,024.95%	-100.84%	84.50%	842.03%	4.97%	-	-
Horiz. %	79.90%	296.69%	-15.41%	1,824.50%	988.87%	104.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.28%	36.75%	41.84%	6.25%	-3.85%	-91.05%	62.53%	-
YoY %	12.33%	-12.17%	569.44%	262.34%	95.77%	-245.61%	-	-
Horiz. %	66.02%	58.77%	66.91%	10.00%	-6.16%	-145.61%	100.00%	-
Total Cost	3,775,544	3,845,148	3,876,289	2,376,850	210,185	508,977	482,626	40.87%
YoY %	-1.81%	-0.80%	63.09%	1,030.84%	-58.70%	5.46%	-	-
Horiz. %	782.29%	796.71%	803.17%	492.48%	43.55%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,038,800	5,344,763	4,968,852	5,727,025	2,251,391	1,622,075	3,475,856	6.38%
YoY %	-5.72%	7.57%	-13.24%	154.38%	38.80%	-53.33%	-	-
Horiz. %	144.97%	153.77%	142.95%	164.77%	64.77%	46.67%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	39,041	74,688	56,228	79,013	133,093	447,646	43,338	-1.72%
YoY %	-47.73%	32.83%	-28.84%	-40.63%	-70.27%	932.92%	-	-
Horiz. %	90.08%	172.34%	129.74%	182.32%	307.10%	1,032.92%	100.00%	-
Div Payout %	127.48%	65.67%	0.00%	11.30%	35.11%	1,112.50%	113.06%	-
YoY %	94.12%	0.00%	0.00%	-67.82%	-96.84%	883.99%	-	-
Horiz. %	112.75%	58.08%	0.00%	9.99%	31.05%	983.99%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	5,038,800	5,344,763	4,968,852	5,727,025	2,251,391	1,622,075	3,475,856	6.38%
YoY %	-5.72%	7.57%	-13.24%	154.38%	38.80%	-53.33%	-	-
Horiz. %	144.97%	153.77%	142.95%	164.77%	64.77%	46.67%	100.00%	-
NOSH	4,940,000	5,189,090	1,242,213	1,253,178	978,865	811,037	868,964	33.57%
YoY %	-4.80%	317.73%	-0.87%	28.02%	20.69%	-6.67%	-	-
Horiz. %	568.49%	597.16%	142.95%	144.22%	112.65%	93.33%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	6.62%	6.77%	4.66%	25.98%	64.19%	6.90%	7.49%	-
YoY %	-2.22%	45.28%	-82.06%	-59.53%	830.29%	-7.88%	-	-
Horiz. %	88.38%	90.39%	62.22%	346.86%	857.01%	92.12%	100.00%	-
ROE	0.61%	2.13%	-0.12%	12.21%	16.84%	2.48%	1.10%	-
YoY %	-71.36%	1,875.00%	-100.98%	-27.49%	579.03%	125.45%	-	-
Horiz. %	55.45%	193.64%	-10.91%	1,110.00%	1,530.91%	225.45%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	81.84	79.48	327.31	256.25	59.96	67.41	60.04	5.29%
YoY %	2.97%	-75.72%	27.73%	327.37%	-11.05%	12.28%	-	-
Horiz. %	136.31%	132.38%	545.15%	426.80%	99.87%	112.28%	100.00%	-
EPS	0.62	2.19	-0.48	55.81	38.72	4.96	4.41	-27.87%
YoY %	-71.69%	556.25%	-100.86%	44.14%	680.65%	12.47%	-	-
Horiz. %	14.06%	49.66%	-10.88%	1,265.53%	878.00%	112.47%	100.00%	-
DPS	0.79	1.44	4.53	6.31	13.60	55.19	5.00	-26.46%
YoY %	-45.14%	-68.21%	-28.21%	-53.60%	-75.36%	1,003.80%	-	-
Horiz. %	15.80%	28.80%	90.60%	126.20%	272.00%	1,103.80%	100.00%	-
NAPS	1.02	1.03	4.00	4.57	2.30	2.00	4.00	-20.35%
YoY %	-0.97%	-74.25%	-12.47%	98.70%	15.00%	-50.00%	-	-
Horiz. %	25.50%	25.75%	100.00%	114.25%	57.50%	50.00%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,253,178
RPS	80.86	82.48	81.32	64.22	11.74	10.93	10.43	40.66%
YoY %	-1.96%	1.43%	26.63%	447.02%	7.41%	4.79%	-	-
Horiz. %	775.26%	790.80%	779.67%	615.72%	112.56%	104.79%	100.00%	-
EPS	0.61	2.27	-0.12	13.99	7.58	0.80	0.77	-3.80%
YoY %	-73.13%	1,991.67%	-100.86%	84.56%	847.50%	3.90%	-	-
Horiz. %	79.22%	294.81%	-15.58%	1,816.88%	984.42%	103.90%	100.00%	-
DPS	0.78	1.49	1.12	1.58	2.66	8.95	0.87	-1.80%
YoY %	-47.65%	33.04%	-29.11%	-40.60%	-70.28%	928.74%	-	-
Horiz. %	89.66%	171.26%	128.74%	181.61%	305.75%	1,028.74%	100.00%	-
NAPS	1.0078	1.069	0.9938	1.1454	0.4503	0.3244	0.6952	6.38%
YoY %	-5.72%	7.57%	-13.24%	154.36%	38.81%	-53.34%	-	-
Horiz. %	144.97%	153.77%	142.95%	164.76%	64.77%	46.66%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	-
Price	0.99	1.17	2.09	1.75	2.18	0.30	2.09	-
P/RPS	1.21	1.47	0.64	0.68	3.64	0.45	3.48	-16.13%
YoY %	-17.69%	129.69%	-5.88%	-81.32%	708.89%	-87.07%	-	-
Horiz. %	34.77%	42.24%	18.39%	19.54%	104.60%	12.93%	100.00%	-
P/EPS	159.69	53.38	-439.44	3.14	5.63	6.05	47.38	22.43%
YoY %	199.16%	112.15%	-14,094.90%	-44.23%	-6.94%	-87.23%	-	-
Horiz. %	337.04%	112.66%	-927.48%	6.63%	11.88%	12.77%	100.00%	-
EY	0.63	1.87	-0.23	31.89	17.76	16.54	2.11	-18.23%
YoY %	-66.31%	913.04%	-100.72%	79.56%	7.38%	683.89%	-	-
Horiz. %	29.86%	88.63%	-10.90%	1,511.37%	841.71%	783.89%	100.00%	-
DY	0.80	1.23	2.17	3.60	6.24	183.98	2.39	-16.66%
YoY %	-34.96%	-43.32%	-39.72%	-42.31%	-96.61%	7,597.91%	-	-
Horiz. %	33.47%	51.46%	90.79%	150.63%	261.09%	7,697.91%	100.00%	-
P/NAPS	0.97	1.14	0.52	0.38	0.95	0.15	0.52	10.94%
YoY %	-14.91%	119.23%	36.84%	-60.00%	533.33%	-71.15%	-	-
Horiz. %	186.54%	219.23%	100.00%	73.08%	182.69%	28.85%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	21/12/11	20/12/10	15/12/09	18/12/08	17/12/07	19/12/06	22/12/05	-
Price	0.94	1.06	1.99	1.64	2.80	0.27	2.36	-
P/RPS	1.15	1.33	0.61	0.64	4.67	0.40	3.93	-18.51%
YoY %	-13.53%	118.03%	-4.69%	-86.30%	1,067.50%	-89.82%	-	-
Horiz. %	29.26%	33.84%	15.52%	16.28%	118.83%	10.18%	100.00%	-
P/EPS	151.62	48.37	-418.42	2.94	7.23	5.44	53.50	18.95%
YoY %	213.46%	111.56%	-14,331.97%	-59.34%	32.90%	-89.83%	-	-
Horiz. %	283.40%	90.41%	-782.09%	5.50%	13.51%	10.17%	100.00%	-
EY	0.66	2.07	-0.24	34.03	13.83	18.38	1.87	-15.92%
YoY %	-68.12%	962.50%	-100.71%	146.06%	-24.76%	882.89%	-	-
Horiz. %	35.29%	110.70%	-12.83%	1,819.79%	739.57%	982.89%	100.00%	-
DY	0.84	1.36	2.27	3.84	4.86	204.42	2.12	-14.29%
YoY %	-38.24%	-40.09%	-40.89%	-20.99%	-97.62%	9,542.45%	-	-
Horiz. %	39.62%	64.15%	107.08%	181.13%	229.25%	9,642.45%	100.00%	-
P/NAPS	0.92	1.03	0.50	0.36	1.22	0.14	0.59	7.68%
YoY %	-10.68%	106.00%	38.89%	-70.49%	771.43%	-76.27%	-	-
Horiz. %	155.93%	174.58%	84.75%	61.02%	206.78%	23.73%	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