[BJLAND] QoQ TTM 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- 132.3%

YoY- 426.16%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
TTM Result
Revenue	586,943	533,349	507,588	571,366	546,713	568,199	556,925	3.55%
YoY %	10.05%	5.08%	-11.16%	4.51%	-3.78%	2.02%	-	-
Horiz. %	105.39%	95.77%	91.14%	102.59%	98.17%	102.02%	100.00%	-
PBT	362,787	44,065	19,982	67,353	19,752	70,046	80,415	172.28%
YoY %	723.30%	120.52%	-70.33%	240.99%	-71.80%	-12.89%	-	-
Horiz. %	451.14%	54.80%	24.85%	83.76%	24.56%	87.11%	100.00%	-
Tax	13,971	15,978	16,678	23,795	17,984	900	1,699	305.84%
YoY %	-12.56%	-4.20%	-29.91%	32.31%	1,898.22%	-47.03%	-	-
Horiz. %	822.31%	940.44%	981.64%	1,400.53%	1,058.51%	52.97%	100.00%	-
NP	376,758	60,043	36,660	91,148	37,736	70,946	82,114	175.35%
YoY %	527.48%	63.78%	-59.78%	141.54%	-46.81%	-13.60%	-	-
Horiz. %	458.82%	73.12%	44.65%	111.00%	45.96%	86.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,054	62,276	39,078	93,472	40,238	72,743	83,662	173.05%
YoY %	508.67%	59.36%	-58.19%	132.30%	-44.68%	-13.05%	-	-
Horiz. %	453.08%	74.44%	46.71%	111.73%	48.10%	86.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.85%	-36.26%	-83.47%	-35.33%	-91.05%	-1.28%	-2.11%	-
YoY %	89.38%	56.56%	-136.26%	61.20%	-7,013.28%	39.34%	-	-
Horiz. %	182.46%	1,718.48%	3,955.92%	1,674.41%	4,315.17%	60.66%	100.00%	-
Total Cost	210,185	473,306	470,928	480,218	508,977	497,253	474,811	-41.83%
YoY %	-55.59%	0.50%	-1.93%	-5.65%	2.36%	4.73%	-	-
Horiz. %	44.27%	99.68%	99.18%	101.14%	107.20%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,251,391	1,877,297	3,277,549	1,917,900	1,622,075	2,072,119	1,780,101	16.90%
YoY %	19.93%	-42.72%	70.89%	18.24%	-21.72%	16.40%	-	-
Horiz. %	126.48%	105.46%	184.12%	107.74%	91.12%	116.40%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	133,093	96,875	62,145	32,041	447,646	447,646	447,646	-55.35%
YoY %	37.39%	55.89%	93.95%	-92.84%	0.00%	0.00%	-	-
Horiz. %	29.73%	21.64%	13.88%	7.16%	100.00%	100.00%	100.00%	-
Div Payout %	35.11%	155.56%	159.03%	34.28%	1,112.50%	615.38%	535.07%	-
YoY %	-77.43%	-2.18%	363.91%	-96.92%	80.78%	15.01%	-	-
Horiz. %	6.56%	29.07%	29.72%	6.41%	207.92%	115.01%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	2,251,391	1,877,297	3,277,549	1,917,900	1,622,075	2,072,119	1,780,101	16.90%
YoY %	19.93%	-42.72%	70.89%	18.24%	-21.72%	16.40%	-	-
Horiz. %	126.48%	105.46%	184.12%	107.74%	91.12%	116.40%	100.00%	-
NOSH	978,865	938,648	1,418,852	958,950	811,037	893,154	890,050	6.52%
YoY %	4.28%	-33.84%	47.96%	18.24%	-9.19%	0.35%	-	-
Horiz. %	109.98%	105.46%	159.41%	107.74%	91.12%	100.35%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	64.19%	11.26%	7.22%	15.95%	6.90%	12.49%	14.74%	-
YoY %	470.07%	55.96%	-54.73%	131.16%	-44.76%	-15.26%	-	-
Horiz. %	435.48%	76.39%	48.98%	108.21%	46.81%	84.74%	100.00%	-
ROE	16.84%	3.32%	1.19%	4.87%	2.48%	3.51%	4.70%	-
YoY %	407.23%	178.99%	-75.56%	96.37%	-29.34%	-25.32%	-	-
Horiz. %	358.30%	70.64%	25.32%	103.62%	52.77%	74.68%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	59.96	56.82	35.77	59.58	67.41	63.62	62.57	-2.79%
YoY %	5.53%	58.85%	-39.96%	-11.62%	5.96%	1.68%	-	-
Horiz. %	95.83%	90.81%	57.17%	95.22%	107.74%	101.68%	100.00%	-
EPS	38.72	6.63	2.75	9.75	4.96	8.14	9.40	156.30%
YoY %	484.01%	141.09%	-71.79%	96.57%	-39.07%	-13.40%	-	-
Horiz. %	411.91%	70.53%	29.26%	103.72%	52.77%	86.60%	100.00%	-
DPS	13.60	10.32	4.38	3.34	55.19	50.12	50.29	-58.08%
YoY %	31.78%	135.62%	31.14%	-93.95%	10.12%	-0.34%	-	-
Horiz. %	27.04%	20.52%	8.71%	6.64%	109.74%	99.66%	100.00%	-
NAPS	2.30	2.00	2.31	2.00	2.00	2.32	2.00	9.73%
YoY %	15.00%	-13.42%	15.50%	0.00%	-13.79%	16.00%	-	-
Horiz. %	115.00%	100.00%	115.50%	100.00%	100.00%	116.00%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 958,950
RPS	11.74	10.67	10.15	11.43	10.93	11.36	11.14	3.54%
YoY %	10.03%	5.12%	-11.20%	4.57%	-3.79%	1.97%	-	-
Horiz. %	105.39%	95.78%	91.11%	102.60%	98.11%	101.97%	100.00%	-
EPS	7.58	1.25	0.78	1.87	0.80	1.45	1.67	173.38%
YoY %	506.40%	60.26%	-58.29%	133.75%	-44.83%	-13.17%	-	-
Horiz. %	453.89%	74.85%	46.71%	111.98%	47.90%	86.83%	100.00%	-
DPS	2.66	1.94	1.24	0.64	8.95	8.95	8.95	-55.36%
YoY %	37.11%	56.45%	93.75%	-92.85%	0.00%	0.00%	-	-
Horiz. %	29.72%	21.68%	13.85%	7.15%	100.00%	100.00%	100.00%	-
NAPS	0.4503	0.3755	0.6555	0.3836	0.3244	0.4144	0.356	16.90%
YoY %	19.92%	-42.72%	70.88%	18.25%	-21.72%	16.40%	-	-
Horiz. %	126.49%	105.48%	184.13%	107.75%	91.12%	116.40%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
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	3.64	1.58	1.40	0.77	0.45	0.41	0.43	313.74%
YoY %	130.38%	12.86%	81.82%	71.11%	9.76%	-4.65%	-	-
Horiz. %	846.51%	367.44%	325.58%	179.07%	104.65%	95.35%	100.00%	-
P/EPS	5.63	13.57	18.15	4.72	6.05	3.19	2.87	56.51%
YoY %	-58.51%	-25.23%	284.53%	-21.98%	89.66%	11.15%	-	-
Horiz. %	196.17%	472.82%	632.40%	164.46%	210.80%	111.15%	100.00%	-
EY	17.76	7.37	5.51	21.19	16.54	31.33	34.81	-36.07%
YoY %	140.98%	33.76%	-74.00%	28.11%	-47.21%	-10.00%	-	-
Horiz. %	51.02%	21.17%	15.83%	60.87%	47.52%	90.00%	100.00%	-
DY	6.24	11.47	8.76	7.26	183.98	192.77	186.28	-89.54%
YoY %	-45.60%	30.94%	20.66%	-96.05%	-4.56%	3.48%	-	-
Horiz. %	3.35%	6.16%	4.70%	3.90%	98.77%	103.48%	100.00%	-
P/NAPS	0.95	0.45	0.22	0.23	0.15	0.11	0.14	257.17%
YoY %	111.11%	104.55%	-4.35%	53.33%	36.36%	-21.43%	-	-
Horiz. %	678.57%	321.43%	157.14%	164.29%	107.14%	78.57%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
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	4.67	2.59	2.24	0.72	0.40	0.41	0.43	388.29%
YoY %	80.31%	15.62%	211.11%	80.00%	-2.44%	-4.65%	-	-
Horiz. %	1,086.05%	602.33%	520.93%	167.44%	93.02%	95.35%	100.00%	-
P/EPS	7.23	22.16	29.05	4.41	5.44	3.19	2.87	84.83%
YoY %	-67.37%	-23.72%	558.73%	-18.93%	70.53%	11.15%	-	-
Horiz. %	251.92%	772.13%	1,012.20%	153.66%	189.55%	111.15%	100.00%	-
EY	13.83	4.51	3.44	22.67	18.38	31.33	34.81	-45.86%
YoY %	206.65%	31.10%	-84.83%	23.34%	-41.33%	-10.00%	-	-
Horiz. %	39.73%	12.96%	9.88%	65.12%	52.80%	90.00%	100.00%	-
DY	4.86	7.02	5.48	7.77	204.42	192.77	186.28	-91.14%
YoY %	-30.77%	28.10%	-29.47%	-96.20%	6.04%	3.48%	-	-
Horiz. %	2.61%	3.77%	2.94%	4.17%	109.74%	103.48%	100.00%	-
P/NAPS	1.22	0.74	0.35	0.22	0.14	0.11	0.14	321.80%
YoY %	64.86%	111.43%	59.09%	57.14%	27.27%	-21.43%	-	-
Horiz. %	871.43%	528.57%	250.00%	157.14%	100.00%	78.57%	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