[BJLAND] YoY TTM Result on 31-Oct-2010 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -7.67%
YoY- 2024.95%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 4,242,836 4,290,636 4,043,017 4,124,205 4,065,864 3,211,229 586,943 39.01%
PBT 535,741 558,001 455,501 441,193 325,962 890,029 362,787 6.70%
Tax -214,102 -202,607 -188,028 -162,136 -136,387 -55,650 13,971 -
NP 321,639 355,394 267,473 279,057 189,575 834,379 376,758 -2.59%
-
NP to SH 114,256 94,869 30,626 113,726 -5,908 699,367 379,054 -18.10%
-
Tax Rate 39.96% 36.31% 41.28% 36.75% 41.84% 6.25% -3.85% -
Total Cost 3,921,197 3,935,242 3,775,544 3,845,148 3,876,289 2,376,850 210,185 62.78%
-
Net Worth 5,358,087 5,111,470 5,038,800 5,344,763 4,968,852 5,727,025 2,251,391 15.53%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 37,254 37,270 39,041 74,688 56,228 79,013 133,093 -19.10%
Div Payout % 32.61% 39.29% 127.48% 65.67% 0.00% 11.30% 35.11% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 5,358,087 5,111,470 5,038,800 5,344,763 4,968,852 5,727,025 2,251,391 15.53%
NOSH 5,054,800 4,962,592 4,940,000 5,189,090 1,242,213 1,253,178 978,865 31.43%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 7.58% 8.28% 6.62% 6.77% 4.66% 25.98% 64.19% -
ROE 2.13% 1.86% 0.61% 2.13% -0.12% 12.21% 16.84% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 83.94 86.46 81.84 79.48 327.31 256.25 59.96 5.76%
EPS 2.26 1.91 0.62 2.19 -0.48 55.81 38.72 -37.69%
DPS 0.74 0.75 0.79 1.44 4.53 6.31 13.60 -38.41%
NAPS 1.06 1.03 1.02 1.03 4.00 4.57 2.30 -12.10%
Adjusted Per Share Value based on latest NOSH - 5,189,090
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 84.86 85.81 80.86 82.48 81.32 64.22 11.74 39.00%
EPS 2.29 1.90 0.61 2.27 -0.12 13.99 7.58 -18.07%
DPS 0.75 0.75 0.78 1.49 1.12 1.58 2.66 -19.00%
NAPS 1.0716 1.0223 1.0078 1.069 0.9938 1.1454 0.4503 15.53%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.845 0.81 0.99 1.17 2.09 1.75 2.18 -
P/RPS 1.01 0.94 1.21 1.47 0.64 0.68 3.64 -19.22%
P/EPS 37.38 42.37 159.69 53.38 -439.44 3.14 5.63 37.05%
EY 2.67 2.36 0.63 1.87 -0.23 31.89 17.76 -27.05%
DY 0.87 0.93 0.80 1.23 2.17 3.60 6.24 -27.96%
P/NAPS 0.80 0.79 0.97 1.14 0.52 0.38 0.95 -2.82%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 19/12/13 20/12/12 21/12/11 20/12/10 15/12/09 18/12/08 17/12/07 -
Price 0.82 0.83 0.94 1.06 1.99 1.64 2.80 -
P/RPS 0.98 0.96 1.15 1.33 0.61 0.64 4.67 -22.89%
P/EPS 36.28 43.42 151.62 48.37 -418.42 2.94 7.23 30.81%
EY 2.76 2.30 0.66 2.07 -0.24 34.03 13.83 -23.53%
DY 0.90 0.90 0.84 1.36 2.27 3.84 4.86 -24.48%
P/NAPS 0.77 0.81 0.92 1.03 0.50 0.36 1.22 -7.37%

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