[BJLAND] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 59.36%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,516,088 633,535 586,943 533,349 507,588 571,366 546,713 97.50%
PBT 1,119,743 469,092 362,787 44,065 19,982 67,353 19,752 1379.35%
Tax 23,527 3,693 13,971 15,978 16,678 23,795 17,984 19.63%
NP 1,143,270 472,785 376,758 60,043 36,660 91,148 37,736 873.86%
-
NP to SH 1,110,760 477,204 379,054 62,276 39,078 93,472 40,238 815.23%
-
Tax Rate -2.10% -0.79% -3.85% -36.26% -83.47% -35.33% -91.05% -
Total Cost 372,818 160,750 210,185 473,306 470,928 480,218 508,977 -18.75%
-
Net Worth 5,277,506 2,314,112 2,251,391 1,877,297 3,277,549 1,917,900 1,622,075 119.72%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 149,961 169,841 133,093 96,875 62,145 32,041 447,646 -51.79%
Div Payout % 13.50% 35.59% 35.11% 155.56% 159.03% 34.28% 1,112.50% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 5,277,506 2,314,112 2,251,391 1,877,297 3,277,549 1,917,900 1,622,075 119.72%
NOSH 1,142,317 993,181 978,865 938,648 1,418,852 958,950 811,037 25.67%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 75.41% 74.63% 64.19% 11.26% 7.22% 15.95% 6.90% -
ROE 21.05% 20.62% 16.84% 3.32% 1.19% 4.87% 2.48% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 132.72 63.79 59.96 56.82 35.77 59.58 67.41 57.15%
EPS 97.24 48.05 38.72 6.63 2.75 9.75 4.96 628.38%
DPS 13.13 17.10 13.60 10.32 4.38 3.34 55.19 -61.63%
NAPS 4.62 2.33 2.30 2.00 2.31 2.00 2.00 74.83%
Adjusted Per Share Value based on latest NOSH - 938,648
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 30.32 12.67 11.74 10.67 10.15 11.43 10.93 97.54%
EPS 22.22 9.54 7.58 1.25 0.78 1.87 0.80 819.00%
DPS 3.00 3.40 2.66 1.94 1.24 0.64 8.95 -51.77%
NAPS 1.0555 0.4628 0.4503 0.3755 0.6555 0.3836 0.3244 119.73%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.88 2.78 2.18 0.90 0.50 0.46 0.30 -
P/RPS 2.17 4.36 3.64 1.58 1.40 0.77 0.45 185.70%
P/EPS 2.96 5.79 5.63 13.57 18.15 4.72 6.05 -37.93%
EY 33.76 17.28 17.76 7.37 5.51 21.19 16.54 60.97%
DY 4.56 6.15 6.24 11.47 8.76 7.26 183.98 -91.51%
P/NAPS 0.62 1.19 0.95 0.45 0.22 0.23 0.15 157.77%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/06/08 24/03/08 17/12/07 26/09/07 28/06/07 21/03/07 19/12/06 -
Price 1.91 2.60 2.80 1.47 0.80 0.43 0.27 -
P/RPS 1.44 4.08 4.67 2.59 2.24 0.72 0.40 135.07%
P/EPS 1.96 5.41 7.23 22.16 29.05 4.41 5.44 -49.39%
EY 50.91 18.48 13.83 4.51 3.44 22.67 18.38 97.35%
DY 6.87 6.58 4.86 7.02 5.48 7.77 204.42 -89.60%
P/NAPS 0.41 1.12 1.22 0.74 0.35 0.22 0.14 104.82%

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