[BJLAND] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -13.05%
YoY- 62.43%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 507,588 571,366 546,713 568,199 556,925 488,147 521,700 -1.81%
PBT 19,982 67,353 19,752 70,046 80,415 19,220 104,271 -66.86%
Tax 16,678 23,795 17,984 900 1,699 -47,569 -65,197 -
NP 36,660 91,148 37,736 70,946 82,114 -28,349 39,074 -4.17%
-
NP to SH 39,078 93,472 40,238 72,743 83,662 -28,658 38,332 1.29%
-
Tax Rate -83.47% -35.33% -91.05% -1.28% -2.11% 247.50% 62.53% -
Total Cost 470,928 480,218 508,977 497,253 474,811 516,496 482,626 -1.62%
-
Net Worth 3,277,549 1,917,900 1,622,075 2,072,119 1,780,101 1,820,491 3,475,856 -3.85%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 62,145 32,041 447,646 447,646 447,646 458,943 43,338 27.24%
Div Payout % 159.03% 34.28% 1,112.50% 615.38% 535.07% 0.00% 113.06% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 3,277,549 1,917,900 1,622,075 2,072,119 1,780,101 1,820,491 3,475,856 -3.85%
NOSH 1,418,852 958,950 811,037 893,154 890,050 888,044 868,964 38.78%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 7.22% 15.95% 6.90% 12.49% 14.74% -5.81% 7.49% -
ROE 1.19% 4.87% 2.48% 3.51% 4.70% -1.57% 1.10% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 35.77 59.58 67.41 63.62 62.57 54.97 60.04 -29.26%
EPS 2.75 9.75 4.96 8.14 9.40 -3.23 4.41 -27.07%
DPS 4.38 3.34 55.19 50.12 50.29 51.68 5.00 -8.46%
NAPS 2.31 2.00 2.00 2.32 2.00 2.05 4.00 -30.72%
Adjusted Per Share Value based on latest NOSH - 893,154
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 10.15 11.43 10.93 11.36 11.14 9.76 10.43 -1.80%
EPS 0.78 1.87 0.80 1.45 1.67 -0.57 0.77 0.86%
DPS 1.24 0.64 8.95 8.95 8.95 9.18 0.87 26.73%
NAPS 0.6555 0.3836 0.3244 0.4144 0.356 0.3641 0.6952 -3.85%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.50 0.46 0.30 0.26 0.27 0.29 2.09 -
P/RPS 1.40 0.77 0.45 0.41 0.43 0.53 3.48 -45.59%
P/EPS 18.15 4.72 6.05 3.19 2.87 -8.99 47.38 -47.34%
EY 5.51 21.19 16.54 31.33 34.81 -11.13 2.11 89.96%
DY 8.76 7.26 183.98 192.77 186.28 178.21 2.39 138.28%
P/NAPS 0.22 0.23 0.15 0.11 0.14 0.14 0.52 -43.73%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 21/03/07 19/12/06 25/09/06 22/06/06 22/03/06 22/12/05 -
Price 0.80 0.43 0.27 0.26 0.27 0.27 2.36 -
P/RPS 2.24 0.72 0.40 0.41 0.43 0.49 3.93 -31.32%
P/EPS 29.05 4.41 5.44 3.19 2.87 -8.37 53.50 -33.51%
EY 3.44 22.67 18.38 31.33 34.81 -11.95 1.87 50.30%
DY 5.48 7.77 204.42 192.77 186.28 191.41 2.12 88.67%
P/NAPS 0.35 0.22 0.14 0.11 0.14 0.13 0.59 -29.46%

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