[BJLAND] YoY Cumulative Quarter 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- 73.54%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 2,929,659 3,179,314 506,864 380,917 366,476 542,114 596,189 30.35%
PBT 312,443 211,648 484,769 35,659 48,722 196,392 198,417 7.85%
Tax -125,182 -116,435 -8,152 4,833 -17,264 -74,903 -75,286 8.83%
NP 187,261 95,213 476,617 40,492 31,458 121,489 123,131 7.23%
-
NP to SH 35,416 -48,171 479,085 40,959 31,149 121,489 123,131 -18.73%
-
Tax Rate 40.07% 55.01% 1.68% -13.55% 35.43% 38.14% 37.94% -
Total Cost 2,742,398 3,084,101 30,247 340,425 335,018 420,625 473,058 33.99%
-
Net Worth 5,137,814 5,705,448 2,186,188 2,117,608 1,793,692 3,442,621 3,217,014 8.10%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - 104,148 - 409,486 - - -
Div Payout % - - 21.74% - 1,314.61% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 5,137,814 5,705,448 2,186,188 2,117,608 1,793,692 3,442,621 3,217,014 8.10%
NOSH 1,247,042 1,251,194 938,278 928,775 874,971 867,159 867,119 6.23%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 6.39% 2.99% 94.03% 10.63% 8.58% 22.41% 20.65% -
ROE 0.69% -0.84% 21.91% 1.93% 1.74% 3.53% 3.83% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 234.93 254.10 54.02 41.01 41.88 62.52 68.76 22.70%
EPS 2.84 -3.85 51.06 4.41 3.49 14.01 14.20 -23.50%
DPS 0.00 0.00 11.10 0.00 46.80 0.00 0.00 -
NAPS 4.12 4.56 2.33 2.28 2.05 3.97 3.71 1.76%
Adjusted Per Share Value based on latest NOSH - 958,950
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 58.59 63.59 10.14 7.62 7.33 10.84 11.92 30.36%
EPS 0.71 -0.96 9.58 0.82 0.62 2.43 2.46 -18.69%
DPS 0.00 0.00 2.08 0.00 8.19 0.00 0.00 -
NAPS 1.0276 1.1411 0.4372 0.4235 0.3587 0.6885 0.6434 8.10%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.03 1.61 2.78 0.46 0.29 2.25 2.04 -
P/RPS 0.86 0.63 5.15 1.12 0.69 3.60 2.97 -18.64%
P/EPS 71.48 -41.82 5.44 10.43 8.15 16.06 14.37 30.62%
EY 1.40 -2.39 18.37 9.59 12.28 6.23 6.96 -23.43%
DY 0.00 0.00 3.99 0.00 161.38 0.00 0.00 -
P/NAPS 0.49 0.35 1.19 0.20 0.14 0.57 0.55 -1.90%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 22/03/10 20/03/09 24/03/08 21/03/07 22/03/06 28/03/05 19/03/04 -
Price 1.99 1.47 2.60 0.43 0.27 2.20 2.50 -
P/RPS 0.85 0.58 4.81 1.05 0.64 3.52 3.64 -21.50%
P/EPS 70.07 -38.18 5.09 9.75 7.58 15.70 17.61 25.85%
EY 1.43 -2.62 19.64 10.26 13.19 6.37 5.68 -20.52%
DY 0.00 0.00 4.27 0.00 173.33 0.00 0.00 -
P/NAPS 0.48 0.32 1.12 0.19 0.13 0.55 0.67 -5.40%

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