[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 266.46%
YoY- 154.6%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,516,088 675,818 651,374 600,532 538,368 507,889 492,664 111.71%
PBT 1,119,743 646,358 724,928 169,988 -5,957 47,545 39,318 834.48%
Tax 23,527 -10,869 2,048 -16,308 38,903 6,444 7,462 115.16%
NP 1,143,270 635,489 726,976 153,680 32,946 53,989 46,780 743.79%
-
NP to SH 1,110,760 638,780 727,156 152,812 41,699 54,612 47,204 722.74%
-
Tax Rate -2.10% 1.68% -0.28% 9.59% - -13.55% -18.98% -
Total Cost 372,818 40,329 -75,602 446,852 505,422 453,900 445,884 -11.25%
-
Net Worth 5,096,836 2,186,188 2,186,792 2,158,891 2,058,149 2,117,608 1,979,801 87.94%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 165,423 138,865 140,715 138,919 39,194 - - -
Div Payout % 14.89% 21.74% 19.35% 90.91% 93.99% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 5,096,836 2,186,188 2,186,792 2,158,891 2,058,149 2,117,608 1,979,801 87.94%
NOSH 1,117,727 938,278 950,779 938,648 894,847 928,775 864,542 18.69%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 75.41% 94.03% 111.61% 25.59% 6.12% 10.63% 9.50% -
ROE 21.79% 29.22% 33.25% 7.08% 2.03% 2.58% 2.38% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 135.64 72.03 68.51 63.98 60.16 54.68 56.99 78.35%
EPS 99.01 68.08 76.48 16.28 4.60 5.88 5.46 591.44%
DPS 14.80 14.80 14.80 14.80 4.38 0.00 0.00 -
NAPS 4.56 2.33 2.30 2.30 2.30 2.28 2.29 58.34%
Adjusted Per Share Value based on latest NOSH - 938,648
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 32.80 14.62 14.09 12.99 11.65 10.99 10.66 111.69%
EPS 24.03 13.82 15.73 3.31 0.90 1.18 1.02 723.38%
DPS 3.58 3.00 3.04 3.01 0.85 0.00 0.00 -
NAPS 1.1028 0.473 0.4732 0.4671 0.4453 0.4582 0.4284 87.93%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.88 2.78 2.18 0.90 0.50 0.46 0.30 -
P/RPS 2.12 3.86 3.18 1.41 0.83 0.84 0.53 152.19%
P/EPS 2.90 4.08 2.85 5.53 10.73 7.82 5.49 -34.67%
EY 34.51 24.49 35.08 18.09 9.32 12.78 18.20 53.25%
DY 5.14 5.32 6.79 16.44 8.76 0.00 0.00 -
P/NAPS 0.63 1.19 0.95 0.39 0.22 0.20 0.13 186.64%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/06/08 24/03/08 17/12/07 26/09/07 28/06/07 21/03/07 19/12/06 -
Price 1.91 2.60 2.80 1.47 0.80 0.43 0.27 -
P/RPS 1.41 3.61 4.09 2.30 1.33 0.79 0.47 108.14%
P/EPS 1.92 3.82 3.66 9.03 17.17 7.31 4.95 -46.84%
EY 52.03 26.18 27.31 11.07 5.82 13.67 20.22 87.88%
DY 7.75 5.69 5.29 10.07 5.48 0.00 0.00 -
P/NAPS 0.42 1.12 1.22 0.64 0.35 0.19 0.12 130.69%

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