[BJLAND] QoQ Quarter Result on 31-Jan-2007 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 101.9%
YoY- 148.38%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 175,554 150,133 126,671 134,585 121,960 124,372 190,449 -5.27%
PBT 319,967 42,497 -15,677 16,000 1,245 18,414 31,694 365.14%
Tax 5,101 -4,077 11,845 1,102 7,108 -3,377 18,962 -58.22%
NP 325,068 38,420 -3,832 17,102 8,353 15,037 50,656 244.15%
-
NP to SH 325,375 38,203 -1,881 17,357 8,597 15,005 52,513 236.22%
-
Tax Rate -1.59% 9.59% - -6.89% -570.92% 18.34% -59.83% -
Total Cost -149,514 111,713 130,503 117,483 113,607 109,335 139,793 -
-
Net Worth 2,251,391 2,158,891 3,277,549 2,186,406 1,857,276 2,072,119 1,780,101 16.90%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 36,218 34,729 62,145 - - - 32,041 8.48%
Div Payout % 11.13% 90.91% 0.00% - - - 61.02% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 2,251,391 2,158,891 3,277,549 2,186,406 1,857,276 2,072,119 1,780,101 16.90%
NOSH 978,865 938,648 1,418,852 958,950 811,037 893,154 890,050 6.52%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 185.17% 25.59% -3.03% 12.71% 6.85% 12.09% 26.60% -
ROE 14.45% 1.77% -0.06% 0.79% 0.46% 0.72% 2.95% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 17.93 15.99 8.93 14.03 15.04 13.93 21.40 -11.09%
EPS 33.24 4.07 -0.15 1.81 1.06 1.68 4.62 271.35%
DPS 3.70 3.70 4.38 0.00 0.00 0.00 3.60 1.83%
NAPS 2.30 2.30 2.31 2.28 2.29 2.32 2.00 9.73%
Adjusted Per Share Value based on latest NOSH - 958,950
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 3.80 3.25 2.74 2.91 2.64 2.69 4.12 -5.23%
EPS 7.04 0.83 -0.04 0.38 0.19 0.32 1.14 235.48%
DPS 0.78 0.75 1.34 0.00 0.00 0.00 0.69 8.49%
NAPS 0.4871 0.4671 0.7092 0.4731 0.4019 0.4483 0.3852 16.88%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.18 0.90 0.50 0.46 0.30 0.26 0.27 -
P/RPS 12.16 5.63 5.60 3.28 2.00 1.87 1.26 351.42%
P/EPS 6.56 22.11 -377.15 25.41 28.30 15.48 4.58 26.98%
EY 15.25 4.52 -0.27 3.93 3.53 6.46 21.85 -21.26%
DY 1.70 4.11 8.76 0.00 0.00 0.00 13.33 -74.56%
P/NAPS 0.95 0.39 0.22 0.20 0.13 0.11 0.14 257.17%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 26/09/07 28/06/07 21/03/07 19/12/06 25/09/06 22/06/06 -
Price 2.80 1.47 0.80 0.43 0.27 0.26 0.27 -
P/RPS 15.61 9.19 8.96 3.06 1.80 1.87 1.26 432.96%
P/EPS 8.42 36.12 -603.45 23.76 25.47 15.48 4.58 49.90%
EY 11.87 2.77 -0.17 4.21 3.93 6.46 21.85 -33.34%
DY 1.32 2.52 5.48 0.00 0.00 0.00 13.33 -78.50%
P/NAPS 1.22 0.64 0.35 0.19 0.12 0.11 0.14 321.80%

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