[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
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 586,943 533,349 507,588 571,366 546,713 568,199 556,925 3.55%
PBT 362,787 44,065 19,982 67,353 19,752 70,046 80,415 172.28%
Tax 13,971 15,978 16,678 23,795 17,984 900 1,699 305.84%
NP 376,758 60,043 36,660 91,148 37,736 70,946 82,114 175.35%
-
NP to SH 379,054 62,276 39,078 93,472 40,238 72,743 83,662 173.05%
-
Tax Rate -3.85% -36.26% -83.47% -35.33% -91.05% -1.28% -2.11% -
Total Cost 210,185 473,306 470,928 480,218 508,977 497,253 474,811 -41.83%
-
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%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 133,093 96,875 62,145 32,041 447,646 447,646 447,646 -55.35%
Div Payout % 35.11% 155.56% 159.03% 34.28% 1,112.50% 615.38% 535.07% -
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 1,877,297 3,277,549 1,917,900 1,622,075 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 64.19% 11.26% 7.22% 15.95% 6.90% 12.49% 14.74% -
ROE 16.84% 3.32% 1.19% 4.87% 2.48% 3.51% 4.70% -
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 59.96 56.82 35.77 59.58 67.41 63.62 62.57 -2.79%
EPS 38.72 6.63 2.75 9.75 4.96 8.14 9.40 156.30%
DPS 13.60 10.32 4.38 3.34 55.19 50.12 50.29 -58.08%
NAPS 2.30 2.00 2.31 2.00 2.00 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 11.74 10.67 10.15 11.43 10.93 11.36 11.14 3.54%
EPS 7.58 1.25 0.78 1.87 0.80 1.45 1.67 173.38%
DPS 2.66 1.94 1.24 0.64 8.95 8.95 8.95 -55.36%
NAPS 0.4503 0.3755 0.6555 0.3836 0.3244 0.4144 0.356 16.90%
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 3.64 1.58 1.40 0.77 0.45 0.41 0.43 313.74%
P/EPS 5.63 13.57 18.15 4.72 6.05 3.19 2.87 56.51%
EY 17.76 7.37 5.51 21.19 16.54 31.33 34.81 -36.07%
DY 6.24 11.47 8.76 7.26 183.98 192.77 186.28 -89.54%
P/NAPS 0.95 0.45 0.22 0.23 0.15 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 4.67 2.59 2.24 0.72 0.40 0.41 0.43 388.29%
P/EPS 7.23 22.16 29.05 4.41 5.44 3.19 2.87 84.83%
EY 13.83 4.51 3.44 22.67 18.38 31.33 34.81 -45.86%
DY 4.86 7.02 5.48 7.77 204.42 192.77 186.28 -91.14%
P/NAPS 1.22 0.74 0.35 0.22 0.14 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