[BJLAND] QoQ Cumulative 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- -8.38%
YoY- 154.6%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,516,088 506,864 325,687 150,133 538,368 380,917 246,332 236.21%
PBT 1,119,743 484,769 362,464 42,497 -5,957 35,659 19,659 1384.02%
Tax 23,527 -8,152 1,024 -4,077 38,903 4,833 3,731 241.70%
NP 1,143,270 476,617 363,488 38,420 32,946 40,492 23,390 1240.01%
-
NP to SH 1,110,760 479,085 363,578 38,203 41,699 40,959 23,602 1206.57%
-
Tax Rate -2.10% 1.68% -0.28% 9.59% - -13.55% -18.98% -
Total Cost 372,818 30,247 -37,801 111,713 505,422 340,425 222,942 40.93%
-
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 165,423 104,148 70,357 34,729 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% 21.91% 16.63% 1.77% 2.03% 1.93% 1.19% -
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 54.02 34.25 15.99 60.16 41.01 28.49 183.27%
EPS 99.01 51.06 38.24 4.07 4.60 4.41 2.73 998.06%
DPS 14.80 11.10 7.40 3.70 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 30.32 10.14 6.51 3.00 10.77 7.62 4.93 236.04%
EPS 22.22 9.58 7.27 0.76 0.83 0.82 0.47 1210.54%
DPS 3.31 2.08 1.41 0.69 0.78 0.00 0.00 -
NAPS 1.0194 0.4372 0.4374 0.4318 0.4116 0.4235 0.396 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 5.15 6.36 5.63 0.83 1.12 1.05 59.81%
P/EPS 2.90 5.44 5.70 22.11 10.73 10.43 10.99 -58.89%
EY 34.51 18.37 17.54 4.52 9.32 9.59 9.10 143.38%
DY 5.14 3.99 3.39 4.11 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 4.81 8.17 9.19 1.33 1.05 0.95 30.14%
P/EPS 1.92 5.09 7.32 36.12 17.17 9.75 9.89 -66.50%
EY 52.03 19.64 13.66 2.77 5.82 10.26 10.11 198.37%
DY 7.75 4.27 2.64 2.52 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