[BJLAND] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -14.41%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 568,199 556,925 488,147 521,700 566,367 663,785 725,156 -15.04%
PBT 70,046 80,415 19,220 104,271 122,543 166,891 187,968 -48.30%
Tax 900 1,699 -47,569 -65,197 -77,478 -105,209 -95,787 -
NP 70,946 82,114 -28,349 39,074 45,065 61,682 92,181 -16.05%
-
NP to SH 72,743 83,662 -28,658 38,332 44,784 61,682 92,181 -14.64%
-
Tax Rate -1.28% -2.11% 247.50% 62.53% 63.23% 63.04% 50.96% -
Total Cost 497,253 474,811 516,496 482,626 521,302 602,103 632,975 -14.89%
-
Net Worth 2,072,119 1,780,101 1,820,491 3,475,856 3,528,785 3,458,404 3,440,629 -28.75%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 447,646 447,646 458,943 43,338 43,338 31,203 31,215 493.15%
Div Payout % 615.38% 535.07% 0.00% 113.06% 96.77% 50.59% 33.86% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 2,072,119 1,780,101 1,820,491 3,475,856 3,528,785 3,458,404 3,440,629 -28.75%
NOSH 893,154 890,050 888,044 868,964 867,023 866,768 866,657 2.03%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 12.49% 14.74% -5.81% 7.49% 7.96% 9.29% 12.71% -
ROE 3.51% 4.70% -1.57% 1.10% 1.27% 1.78% 2.68% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 63.62 62.57 54.97 60.04 65.32 76.58 83.67 -16.73%
EPS 8.14 9.40 -3.23 4.41 5.17 7.12 10.64 -16.39%
DPS 50.12 50.29 51.68 5.00 5.00 3.60 3.60 481.52%
NAPS 2.32 2.00 2.05 4.00 4.07 3.99 3.97 -30.17%
Adjusted Per Share Value based on latest NOSH - 868,964
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 11.36 11.14 9.76 10.43 11.33 13.28 14.50 -15.05%
EPS 1.45 1.67 -0.57 0.77 0.90 1.23 1.84 -14.72%
DPS 8.95 8.95 9.18 0.87 0.87 0.62 0.62 495.76%
NAPS 0.4144 0.356 0.3641 0.6952 0.7058 0.6917 0.6881 -28.75%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.26 0.27 0.29 2.09 2.08 2.19 2.25 -
P/RPS 0.41 0.43 0.53 3.48 3.18 2.86 2.69 -71.56%
P/EPS 3.19 2.87 -8.99 47.38 40.27 30.77 21.15 -71.76%
EY 31.33 34.81 -11.13 2.11 2.48 3.25 4.73 253.91%
DY 192.77 186.28 178.21 2.39 2.40 1.64 1.60 2360.88%
P/NAPS 0.11 0.14 0.14 0.52 0.51 0.55 0.57 -66.70%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 22/06/06 22/03/06 22/12/05 22/09/05 27/06/05 28/03/05 -
Price 0.26 0.27 0.27 2.36 2.12 2.10 2.20 -
P/RPS 0.41 0.43 0.49 3.93 3.25 2.74 2.63 -71.13%
P/EPS 3.19 2.87 -8.37 53.50 41.04 29.51 20.68 -71.33%
EY 31.33 34.81 -11.95 1.87 2.44 3.39 4.83 249.00%
DY 192.77 186.28 191.41 2.12 2.36 1.71 1.64 2320.59%
P/NAPS 0.11 0.14 0.13 0.59 0.52 0.53 0.55 -65.90%

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