[BJLAND] QoQ TTM Result on 30-Apr-2008 [#4]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

20-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- 132.76%

YoY- 2742.42%

Quarter Report

BLB.pdf

Latest QR

Upcoming QR

BJLAND's Result

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
TTM Result
Revenue	4,188,538	3,211,229	2,329,860	1,516,088	633,535	586,943	533,349	292.63%
YoY %	30.43%	37.83%	53.68%	139.31%	7.94%	10.05%	-	-
Horiz. %	785.33%	602.09%	436.84%	284.26%	118.78%	110.05%	100.00%	-
PBT	846,622	890,029	1,161,006	1,119,743	469,092	362,787	44,065	610.95%
YoY %	-4.88%	-23.34%	3.69%	138.70%	29.30%	723.30%	-	-
Horiz. %	1,921.30%	2,019.81%	2,634.76%	2,541.12%	1,064.55%	823.30%	100.00%	-
Tax	-84,756	-55,650	-11,791	23,527	3,693	13,971	15,978	-
YoY %	-52.30%	-371.97%	-150.12%	537.07%	-73.57%	-12.56%	-	-
Horiz. %	-530.45%	-348.29%	-73.80%	147.25%	23.11%	87.44%	100.00%	-
NP	761,866	834,379	1,149,215	1,143,270	472,785	376,758	60,043	439.84%
YoY %	-8.69%	-27.40%	0.52%	141.82%	25.49%	527.48%	-	-
Horiz. %	1,268.87%	1,389.64%	1,913.99%	1,904.09%	787.41%	627.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	583,504	699,367	1,073,240	1,110,760	477,204	379,054	62,276	341.43%
YoY %	-16.57%	-34.84%	-3.38%	132.76%	25.89%	508.67%	-	-
Horiz. %	936.96%	1,123.01%	1,723.36%	1,783.61%	766.27%	608.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.01%	6.25%	1.02%	-2.10%	-0.79%	-3.85%	-36.26%	-
YoY %	60.16%	512.75%	148.57%	-165.82%	79.48%	89.38%	-	-
Horiz. %	-27.61%	-17.24%	-2.81%	5.79%	2.18%	10.62%	100.00%	-
Total Cost	3,426,672	2,376,850	1,180,645	372,818	160,750	210,185	473,306	272.00%
YoY %	44.17%	101.32%	216.68%	131.92%	-23.52%	-55.59%	-	-
Horiz. %	723.99%	502.18%	249.45%	78.77%	33.96%	44.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,411,200	5,727,025	6,269,940	5,277,506	2,314,112	2,251,391	1,877,297	101.88%
YoY %	-5.51%	-8.66%	18.80%	128.06%	2.79%	19.93%	-	-
Horiz. %	288.24%	305.07%	333.99%	281.12%	123.27%	119.93%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	42,265	79,013	115,231	149,961	169,841	133,093	96,875	-42.33%
YoY %	-46.51%	-31.43%	-23.16%	-11.71%	27.61%	37.39%	-	-
Horiz. %	43.63%	81.56%	118.95%	154.80%	175.32%	137.39%	100.00%	-
Div Payout %	7.24%	11.30%	10.74%	13.50%	35.59%	35.11%	155.56%	-
YoY %	-35.93%	5.21%	-20.44%	-62.07%	1.37%	-77.43%	-	-
Horiz. %	4.65%	7.26%	6.90%	8.68%	22.88%	22.57%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	5,411,200	5,727,025	6,269,940	5,277,506	2,314,112	2,251,391	1,877,297	101.88%
YoY %	-5.51%	-8.66%	18.80%	128.06%	2.79%	19.93%	-	-
Horiz. %	288.24%	305.07%	333.99%	281.12%	123.27%	119.93%	100.00%	-
NOSH	1,186,666	1,253,178	1,365,999	1,142,317	993,181	978,865	938,648	16.83%
YoY %	-5.31%	-8.26%	19.58%	15.02%	1.46%	4.28%	-	-
Horiz. %	126.42%	133.51%	145.53%	121.70%	105.81%	104.28%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	18.19%	25.98%	49.33%	75.41%	74.63%	64.19%	11.26%	-
YoY %	-29.98%	-47.33%	-34.58%	1.05%	16.26%	470.07%	-	-
Horiz. %	161.55%	230.73%	438.10%	669.72%	662.79%	570.07%	100.00%	-
ROE	10.78%	12.21%	17.12%	21.05%	20.62%	16.84%	3.32%	-
YoY %	-11.71%	-28.68%	-18.67%	2.09%	22.45%	407.23%	-	-
Horiz. %	324.70%	367.77%	515.66%	634.04%	621.08%	507.23%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	352.97	256.25	170.56	132.72	63.79	59.96	56.82	236.06%
YoY %	37.74%	50.24%	28.51%	108.06%	6.39%	5.53%	-	-
Horiz. %	621.21%	450.99%	300.18%	233.58%	112.27%	105.53%	100.00%	-
EPS	49.17	55.81	78.57	97.24	48.05	38.72	6.63	277.99%
YoY %	-11.90%	-28.97%	-19.20%	102.37%	24.10%	484.01%	-	-
Horiz. %	741.63%	841.78%	1,185.07%	1,466.67%	724.74%	584.01%	100.00%	-
DPS	3.56	6.31	8.44	13.13	17.10	13.60	10.32	-50.65%
YoY %	-43.58%	-25.24%	-35.72%	-23.22%	25.74%	31.78%	-	-
Horiz. %	34.50%	61.14%	81.78%	127.23%	165.70%	131.78%	100.00%	-
NAPS	4.56	4.57	4.59	4.62	2.33	2.30	2.00	72.79%
YoY %	-0.22%	-0.44%	-0.65%	98.28%	1.30%	15.00%	-	-
Horiz. %	228.00%	228.50%	229.50%	231.00%	116.50%	115.00%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,142,317
RPS	83.77	64.22	46.60	30.32	12.67	11.74	10.67	292.55%
YoY %	30.44%	37.81%	53.69%	139.31%	7.92%	10.03%	-	-
Horiz. %	785.10%	601.87%	436.74%	284.16%	118.74%	110.03%	100.00%	-
EPS	11.67	13.99	21.46	22.22	9.54	7.58	1.25	340.38%
YoY %	-16.58%	-34.81%	-3.42%	132.91%	25.86%	506.40%	-	-
Horiz. %	933.60%	1,119.20%	1,716.80%	1,777.60%	763.20%	606.40%	100.00%	-
DPS	0.85	1.58	2.30	3.00	3.40	2.66	1.94	-42.16%
YoY %	-46.20%	-31.30%	-23.33%	-11.76%	27.82%	37.11%	-	-
Horiz. %	43.81%	81.44%	118.56%	154.64%	175.26%	137.11%	100.00%	-
NAPS	1.0822	1.1454	1.254	1.0555	0.4628	0.4503	0.3755	101.87%
YoY %	-5.52%	-8.66%	18.81%	128.07%	2.78%	19.92%	-	-
Horiz. %	288.20%	305.03%	333.95%	281.09%	123.25%	119.92%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	1.61	1.75	2.21	2.88	2.78	2.18	0.90	-
P/RPS	0.46	0.68	1.30	2.17	4.36	3.64	1.58	-55.90%
YoY %	-32.35%	-47.69%	-40.09%	-50.23%	19.78%	130.38%	-	-
Horiz. %	29.11%	43.04%	82.28%	137.34%	275.95%	230.38%	100.00%	-
P/EPS	3.27	3.14	2.81	2.96	5.79	5.63	13.57	-61.10%
YoY %	4.14%	11.74%	-5.07%	-48.88%	2.84%	-58.51%	-	-
Horiz. %	24.10%	23.14%	20.71%	21.81%	42.67%	41.49%	100.00%	-
EY	30.54	31.89	35.55	33.76	17.28	17.76	7.37	156.87%
YoY %	-4.23%	-10.30%	5.30%	95.37%	-2.70%	140.98%	-	-
Horiz. %	414.38%	432.70%	482.36%	458.07%	234.46%	240.98%	100.00%	-
DY	2.21	3.60	3.82	4.56	6.15	6.24	11.47	-66.47%
YoY %	-38.61%	-5.76%	-16.23%	-25.85%	-1.44%	-45.60%	-	-
Horiz. %	19.27%	31.39%	33.30%	39.76%	53.62%	54.40%	100.00%	-
P/NAPS	0.35	0.38	0.48	0.62	1.19	0.95	0.45	-15.36%
YoY %	-7.89%	-20.83%	-22.58%	-47.90%	25.26%	111.11%	-	-
Horiz. %	77.78%	84.44%	106.67%	137.78%	264.44%	211.11%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	20/03/09	18/12/08	19/09/08	20/06/08	24/03/08	17/12/07	26/09/07	-
Price	1.47	1.64	1.97	1.91	2.60	2.80	1.47	-
P/RPS	0.42	0.64	1.16	1.44	4.08	4.67	2.59	-70.09%
YoY %	-34.38%	-44.83%	-19.44%	-64.71%	-12.63%	80.31%	-	-
Horiz. %	16.22%	24.71%	44.79%	55.60%	157.53%	180.31%	100.00%	-
P/EPS	2.99	2.94	2.51	1.96	5.41	7.23	22.16	-73.53%
YoY %	1.70%	17.13%	28.06%	-63.77%	-25.17%	-67.37%	-	-
Horiz. %	13.49%	13.27%	11.33%	8.84%	24.41%	32.63%	100.00%	-
EY	33.45	34.03	39.88	50.91	18.48	13.83	4.51	278.01%
YoY %	-1.70%	-14.67%	-21.67%	175.49%	33.62%	206.65%	-	-
Horiz. %	741.69%	754.55%	884.26%	1,128.82%	409.76%	306.65%	100.00%	-
DY	2.42	3.84	4.28	6.87	6.58	4.86	7.02	-50.67%
YoY %	-36.98%	-10.28%	-37.70%	4.41%	35.39%	-30.77%	-	-
Horiz. %	34.47%	54.70%	60.97%	97.86%	93.73%	69.23%	100.00%	-
P/NAPS	0.32	0.36	0.43	0.41	1.12	1.22	0.74	-42.66%
YoY %	-11.11%	-16.28%	4.88%	-63.39%	-8.20%	64.86%	-	-
Horiz. %	43.24%	48.65%	58.11%	55.41%	151.35%	164.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos