[BJLAND] YoY 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
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 4,084,600 4,139,719 2,329,860 533,349 568,199 566,367 815,705 30.78%
PBT 466,152 262,065 1,161,006 44,065 70,046 122,543 213,963 13.85%
Tax -165,053 -127,987 -11,791 15,978 900 -77,478 -104,672 7.88%
NP 301,099 134,078 1,149,215 60,043 70,946 45,065 109,291 18.39%
-
NP to SH 123,173 -69,561 1,073,240 62,276 72,743 44,784 109,291 2.01%
-
Tax Rate 35.41% 48.84% 1.02% -36.26% -1.28% 63.23% 48.92% -
Total Cost 3,783,501 4,005,641 1,180,645 473,306 497,253 521,302 706,414 32.25%
-
Net Worth 5,172,344 5,433,157 6,269,940 1,877,297 2,072,119 3,528,785 3,267,994 7.94%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 74,688 56,228 115,231 96,875 447,646 43,338 31,215 15.64%
Div Payout % 60.64% 0.00% 10.74% 155.56% 615.38% 96.77% 28.56% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 5,172,344 5,433,157 6,269,940 1,877,297 2,072,119 3,528,785 3,267,994 7.94%
NOSH 1,243,351 1,232,008 1,365,999 938,648 893,154 867,023 866,842 6.19%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 7.37% 3.24% 49.33% 11.26% 12.49% 7.96% 13.40% -
ROE 2.38% -1.28% 17.12% 3.32% 3.51% 1.27% 3.34% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 328.52 336.01 170.56 56.82 63.62 65.32 94.10 23.15%
EPS 9.91 -5.65 78.57 6.63 8.14 5.17 12.61 -3.93%
DPS 6.00 4.56 8.44 10.32 50.12 5.00 3.60 8.88%
NAPS 4.16 4.41 4.59 2.00 2.32 4.07 3.77 1.65%
Adjusted Per Share Value based on latest NOSH - 938,648
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 88.38 89.57 50.41 11.54 12.29 12.25 17.65 30.78%
EPS 2.67 -1.51 23.22 1.35 1.57 0.97 2.36 2.07%
DPS 1.62 1.22 2.49 2.10 9.69 0.94 0.68 15.55%
NAPS 1.1192 1.1756 1.3566 0.4062 0.4483 0.7635 0.7071 7.94%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.13 1.91 2.21 0.90 0.26 2.08 2.15 -
P/RPS 0.65 0.57 1.30 1.58 0.41 3.18 2.28 -18.86%
P/EPS 21.50 -33.83 2.81 13.57 3.19 40.27 17.05 3.93%
EY 4.65 -2.96 35.55 7.37 31.33 2.48 5.86 -3.77%
DY 2.82 2.39 3.82 11.47 192.77 2.40 1.67 9.12%
P/NAPS 0.51 0.43 0.48 0.45 0.11 0.51 0.57 -1.83%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 21/09/10 28/09/09 19/09/08 26/09/07 25/09/06 22/09/05 27/09/04 -
Price 1.19 1.89 1.97 1.47 0.26 2.12 2.05 -
P/RPS 0.36 0.56 1.16 2.59 0.41 3.25 2.18 -25.92%
P/EPS 12.01 -33.47 2.51 22.16 3.19 41.04 16.26 -4.92%
EY 8.32 -2.99 39.88 4.51 31.33 2.44 6.15 5.16%
DY 5.04 2.41 4.28 7.02 192.77 2.36 1.76 19.15%
P/NAPS 0.29 0.43 0.43 0.74 0.11 0.52 0.54 -9.83%

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