[BJLAND] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 42.47%
YoY- 209.77%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 6,200,708 5,764,173 4,242,836 4,290,636 4,043,017 4,124,205 4,065,864 7.28%
PBT 171,641 439,692 535,741 558,001 455,501 441,193 325,962 -10.13%
Tax -195,623 -216,998 -214,102 -202,607 -188,028 -162,136 -136,387 6.19%
NP -23,982 222,694 321,639 355,394 267,473 279,057 189,575 -
-
NP to SH -226,942 32,722 114,256 94,869 30,626 113,726 -5,908 83.63%
-
Tax Rate 113.97% 49.35% 39.96% 36.31% 41.28% 36.75% 41.84% -
Total Cost 6,224,690 5,541,479 3,921,197 3,935,242 3,775,544 3,845,148 3,876,289 8.21%
-
Net Worth 5,444,746 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 4,968,852 1.53%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 48,391 37,254 37,270 39,041 74,688 56,228 -
Div Payout % - 147.89% 32.61% 39.29% 127.48% 65.67% 0.00% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 5,444,746 5,333,355 5,358,087 5,111,470 5,038,800 5,344,763 4,968,852 1.53%
NOSH 4,995,179 4,984,444 5,054,800 4,962,592 4,940,000 5,189,090 1,242,213 26.08%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -0.39% 3.86% 7.58% 8.28% 6.62% 6.77% 4.66% -
ROE -4.17% 0.61% 2.13% 1.86% 0.61% 2.13% -0.12% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 124.13 115.64 83.94 86.46 81.84 79.48 327.31 -14.91%
EPS -4.54 0.66 2.26 1.91 0.62 2.19 -0.48 45.39%
DPS 0.00 0.97 0.74 0.75 0.79 1.44 4.53 -
NAPS 1.09 1.07 1.06 1.03 1.02 1.03 4.00 -19.47%
Adjusted Per Share Value based on latest NOSH - 4,962,592
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 124.01 115.28 84.86 85.81 80.86 82.48 81.32 7.28%
EPS -4.54 0.65 2.29 1.90 0.61 2.27 -0.12 83.17%
DPS 0.00 0.97 0.75 0.75 0.78 1.49 1.12 -
NAPS 1.0889 1.0667 1.0716 1.0223 1.0078 1.069 0.9938 1.53%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.695 0.84 0.845 0.81 0.99 1.17 2.09 -
P/RPS 0.56 0.73 1.01 0.94 1.21 1.47 0.64 -2.19%
P/EPS -15.30 127.95 37.38 42.37 159.69 53.38 -439.44 -42.84%
EY -6.54 0.78 2.67 2.36 0.63 1.87 -0.23 74.66%
DY 0.00 1.16 0.87 0.93 0.80 1.23 2.17 -
P/NAPS 0.64 0.79 0.80 0.79 0.97 1.14 0.52 3.51%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 22/12/14 19/12/13 20/12/12 21/12/11 20/12/10 15/12/09 -
Price 0.72 0.80 0.82 0.83 0.94 1.06 1.99 -
P/RPS 0.58 0.69 0.98 0.96 1.15 1.33 0.61 -0.83%
P/EPS -15.85 121.86 36.28 43.42 151.62 48.37 -418.42 -42.03%
EY -6.31 0.82 2.76 2.30 0.66 2.07 -0.24 72.39%
DY 0.00 1.21 0.90 0.90 0.84 1.36 2.27 -
P/NAPS 0.66 0.75 0.77 0.81 0.92 1.03 0.50 4.73%

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