[BJLAND] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -23.64%
YoY- -53.18%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 675,818 651,374 600,532 538,368 507,889 492,664 497,488 22.59%
PBT 646,358 724,928 169,988 -5,957 47,545 39,318 73,656 323.76%
Tax -10,869 2,048 -16,308 38,903 6,444 7,462 -13,508 -13.45%
NP 635,489 726,976 153,680 32,946 53,989 46,780 60,148 379.43%
-
NP to SH 638,780 727,156 152,812 41,699 54,612 47,204 60,020 381.76%
-
Tax Rate 1.68% -0.28% 9.59% - -13.55% -18.98% 18.34% -
Total Cost 40,329 -75,602 446,852 505,422 453,900 445,884 437,340 -79.50%
-
Net Worth 2,186,188 2,186,792 2,158,891 2,058,149 2,117,608 1,979,801 2,072,119 3.62%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 138,865 140,715 138,919 39,194 - - - -
Div Payout % 21.74% 19.35% 90.91% 93.99% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 2,186,188 2,186,792 2,158,891 2,058,149 2,117,608 1,979,801 2,072,119 3.62%
NOSH 938,278 950,779 938,648 894,847 928,775 864,542 893,154 3.33%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 94.03% 111.61% 25.59% 6.12% 10.63% 9.50% 12.09% -
ROE 29.22% 33.25% 7.08% 2.03% 2.58% 2.38% 2.90% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 72.03 68.51 63.98 60.16 54.68 56.99 55.70 18.64%
EPS 68.08 76.48 16.28 4.60 5.88 5.46 6.72 366.23%
DPS 14.80 14.80 14.80 4.38 0.00 0.00 0.00 -
NAPS 2.33 2.30 2.30 2.30 2.28 2.29 2.32 0.28%
Adjusted Per Share Value based on latest NOSH - 1,418,852
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 14.62 14.09 12.99 11.65 10.99 10.66 10.76 22.60%
EPS 13.82 15.73 3.31 0.90 1.18 1.02 1.30 381.40%
DPS 3.00 3.04 3.01 0.85 0.00 0.00 0.00 -
NAPS 0.473 0.4732 0.4671 0.4453 0.4582 0.4284 0.4483 3.63%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.78 2.18 0.90 0.50 0.46 0.30 0.26 -
P/RPS 3.86 3.18 1.41 0.83 0.84 0.53 0.47 305.50%
P/EPS 4.08 2.85 5.53 10.73 7.82 5.49 3.87 3.57%
EY 24.49 35.08 18.09 9.32 12.78 18.20 25.85 -3.52%
DY 5.32 6.79 16.44 8.76 0.00 0.00 0.00 -
P/NAPS 1.19 0.95 0.39 0.22 0.20 0.13 0.11 387.02%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 24/03/08 17/12/07 26/09/07 28/06/07 21/03/07 19/12/06 25/09/06 -
Price 2.60 2.80 1.47 0.80 0.43 0.27 0.26 -
P/RPS 3.61 4.09 2.30 1.33 0.79 0.47 0.47 287.84%
P/EPS 3.82 3.66 9.03 17.17 7.31 4.95 3.87 -0.86%
EY 26.18 27.31 11.07 5.82 13.67 20.22 25.85 0.84%
DY 5.69 5.29 10.07 5.48 0.00 0.00 0.00 -
P/NAPS 1.12 1.22 0.64 0.35 0.19 0.12 0.11 367.78%

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