[BJLAND] YoY 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
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 3,211,229 586,943 546,713 521,700 790,815 723,477 2,627,511 3.39%
PBT 890,029 362,787 19,752 104,271 206,997 202,333 332,354 17.82%
Tax -55,650 13,971 17,984 -65,197 -103,848 -86,548 -268,461 -23.05%
NP 834,379 376,758 37,736 39,074 103,149 115,785 63,893 53.39%
-
NP to SH 699,367 379,054 40,238 38,332 103,149 115,785 63,893 48.95%
-
Tax Rate 6.25% -3.85% -91.05% 62.53% 50.17% 42.78% 80.78% -
Total Cost 2,376,850 210,185 508,977 482,626 687,666 607,692 2,563,618 -1.25%
-
Net Worth 5,727,025 2,251,391 1,622,075 3,475,856 3,358,284 3,174,917 3,233,321 9.98%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 79,013 133,093 447,646 43,338 31,215 - 15,448 31.22%
Div Payout % 11.30% 35.11% 1,112.50% 113.06% 30.26% - 24.18% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 5,727,025 2,251,391 1,622,075 3,475,856 3,358,284 3,174,917 3,233,321 9.98%
NOSH 1,253,178 978,865 811,037 868,964 867,773 867,463 866,842 6.32%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 25.98% 64.19% 6.90% 7.49% 13.04% 16.00% 2.43% -
ROE 12.21% 16.84% 2.48% 1.10% 3.07% 3.65% 1.98% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 256.25 59.96 67.41 60.04 91.13 83.40 303.11 -2.75%
EPS 55.81 38.72 4.96 4.41 11.89 13.35 7.37 40.08%
DPS 6.31 13.60 55.19 5.00 3.60 0.00 1.80 23.22%
NAPS 4.57 2.30 2.00 4.00 3.87 3.66 3.73 3.43%
Adjusted Per Share Value based on latest NOSH - 868,964
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 69.48 12.70 11.83 11.29 17.11 15.65 56.85 3.39%
EPS 15.13 8.20 0.87 0.83 2.23 2.51 1.38 48.99%
DPS 1.71 2.88 9.69 0.94 0.68 0.00 0.33 31.51%
NAPS 1.2392 0.4871 0.351 0.7521 0.7266 0.687 0.6996 9.98%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.75 2.18 0.30 2.09 1.98 2.31 2.22 -
P/RPS 0.68 3.64 0.45 3.48 2.17 2.77 0.73 -1.17%
P/EPS 3.14 5.63 6.05 47.38 16.66 17.31 30.12 -31.37%
EY 31.89 17.76 16.54 2.11 6.00 5.78 3.32 45.74%
DY 3.60 6.24 183.98 2.39 1.82 0.00 0.81 28.19%
P/NAPS 0.38 0.95 0.15 0.52 0.51 0.63 0.60 -7.32%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 18/12/08 17/12/07 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 -
Price 1.64 2.80 0.27 2.36 2.03 2.08 2.03 -
P/RPS 0.64 4.67 0.40 3.93 2.23 2.49 0.67 -0.75%
P/EPS 2.94 7.23 5.44 53.50 17.08 15.58 27.54 -31.10%
EY 34.03 13.83 18.38 1.87 5.86 6.42 3.63 45.15%
DY 3.84 4.86 204.42 2.12 1.77 0.00 0.89 27.56%
P/NAPS 0.36 1.22 0.14 0.59 0.52 0.57 0.54 -6.52%

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