[BJLAND] YoY TTM Result on 31-Oct-2011 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -19.01%
YoY- -73.07%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 5,764,173 4,242,836 4,290,636 4,043,017 4,124,205 4,065,864 3,211,229 10.23%
PBT 439,692 535,741 558,001 455,501 441,193 325,962 890,029 -11.08%
Tax -216,998 -214,102 -202,607 -188,028 -162,136 -136,387 -55,650 25.44%
NP 222,694 321,639 355,394 267,473 279,057 189,575 834,379 -19.75%
-
NP to SH 32,722 114,256 94,869 30,626 113,726 -5,908 699,367 -39.95%
-
Tax Rate 49.35% 39.96% 36.31% 41.28% 36.75% 41.84% 6.25% -
Total Cost 5,541,479 3,921,197 3,935,242 3,775,544 3,845,148 3,876,289 2,376,850 15.14%
-
Net Worth 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 4,968,852 5,727,025 -1.17%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 48,391 37,254 37,270 39,041 74,688 56,228 79,013 -7.84%
Div Payout % 147.89% 32.61% 39.29% 127.48% 65.67% 0.00% 11.30% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 4,968,852 5,727,025 -1.17%
NOSH 4,984,444 5,054,800 4,962,592 4,940,000 5,189,090 1,242,213 1,253,178 25.86%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 3.86% 7.58% 8.28% 6.62% 6.77% 4.66% 25.98% -
ROE 0.61% 2.13% 1.86% 0.61% 2.13% -0.12% 12.21% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 115.64 83.94 86.46 81.84 79.48 327.31 256.25 -12.41%
EPS 0.66 2.26 1.91 0.62 2.19 -0.48 55.81 -52.25%
DPS 0.97 0.74 0.75 0.79 1.44 4.53 6.31 -26.79%
NAPS 1.07 1.06 1.03 1.02 1.03 4.00 4.57 -21.48%
Adjusted Per Share Value based on latest NOSH - 4,940,000
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 115.28 84.86 85.81 80.86 82.48 81.32 64.22 10.23%
EPS 0.65 2.29 1.90 0.61 2.27 -0.12 13.99 -40.02%
DPS 0.97 0.75 0.75 0.78 1.49 1.12 1.58 -7.80%
NAPS 1.0667 1.0716 1.0223 1.0078 1.069 0.9938 1.1454 -1.17%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.84 0.845 0.81 0.99 1.17 2.09 1.75 -
P/RPS 0.73 1.01 0.94 1.21 1.47 0.64 0.68 1.18%
P/EPS 127.95 37.38 42.37 159.69 53.38 -439.44 3.14 85.45%
EY 0.78 2.67 2.36 0.63 1.87 -0.23 31.89 -46.10%
DY 1.16 0.87 0.93 0.80 1.23 2.17 3.60 -17.19%
P/NAPS 0.79 0.80 0.79 0.97 1.14 0.52 0.38 12.96%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 19/12/13 20/12/12 21/12/11 20/12/10 15/12/09 18/12/08 -
Price 0.80 0.82 0.83 0.94 1.06 1.99 1.64 -
P/RPS 0.69 0.98 0.96 1.15 1.33 0.61 0.64 1.26%
P/EPS 121.86 36.28 43.42 151.62 48.37 -418.42 2.94 85.97%
EY 0.82 2.76 2.30 0.66 2.07 -0.24 34.03 -46.24%
DY 1.21 0.90 0.90 0.84 1.36 2.27 3.84 -17.50%
P/NAPS 0.75 0.77 0.81 0.92 1.03 0.50 0.36 13.00%

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
Post a Comment