[BJLAND] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 73.89%
YoY- 2563.76%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 4,239,085 4,041,656 3,855,620 1,516,088 675,818 651,374 600,532 265.80%
PBT 282,197 265,500 335,040 1,119,743 646,358 724,928 169,988 39.98%
Tax -155,246 -156,306 -157,580 23,527 -10,869 2,048 -16,308 346.11%
NP 126,950 109,194 177,460 1,143,270 635,489 726,976 153,680 -11.90%
-
NP to SH -64,228 -95,630 2,732 1,110,760 638,780 727,156 152,812 -
-
Tax Rate 55.01% 58.87% 47.03% -2.10% 1.68% -0.28% 9.59% -
Total Cost 4,112,134 3,932,462 3,678,160 372,818 40,329 -75,602 446,852 336.19%
-
Net Worth 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 2,186,792 2,158,891 90.58%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - 165,423 138,865 140,715 138,919 -
Div Payout % - - - 14.89% 21.74% 19.35% 90.91% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 2,186,792 2,158,891 90.58%
NOSH 1,251,194 1,254,986 1,365,999 1,117,727 938,278 950,779 938,648 21.01%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.99% 2.70% 4.60% 75.41% 94.03% 111.61% 25.59% -
ROE -1.13% -1.67% 0.04% 21.79% 29.22% 33.25% 7.08% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 338.80 322.05 282.26 135.64 72.03 68.51 63.98 202.27%
EPS -5.13 -7.62 0.20 99.01 68.08 76.48 16.28 -
DPS 0.00 0.00 0.00 14.80 14.80 14.80 14.80 -
NAPS 4.56 4.57 4.59 4.56 2.33 2.30 2.30 57.49%
Adjusted Per Share Value based on latest NOSH - 1,142,317
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 91.72 87.45 83.42 32.80 14.62 14.09 12.99 265.87%
EPS -1.39 -2.07 0.06 24.03 13.82 15.73 3.31 -
DPS 0.00 0.00 0.00 3.58 3.00 3.04 3.01 -
NAPS 1.2345 1.241 1.3566 1.1028 0.473 0.4732 0.4671 90.59%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.61 1.75 2.21 2.88 2.78 2.18 0.90 -
P/RPS 0.48 0.54 0.78 2.12 3.86 3.18 1.41 -51.08%
P/EPS -31.36 -22.97 1,105.00 2.90 4.08 2.85 5.53 -
EY -3.19 -4.35 0.09 34.51 24.49 35.08 18.09 -
DY 0.00 0.00 0.00 5.14 5.32 6.79 16.44 -
P/NAPS 0.35 0.38 0.48 0.63 1.19 0.95 0.39 -6.92%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 20/03/09 18/12/08 19/09/08 20/06/08 24/03/08 17/12/07 26/09/07 -
Price 1.47 1.64 1.97 1.91 2.60 2.80 1.47 -
P/RPS 0.43 0.51 0.70 1.41 3.61 4.09 2.30 -67.13%
P/EPS -28.64 -21.52 985.00 1.92 3.82 3.66 9.03 -
EY -3.49 -4.65 0.10 52.03 26.18 27.31 11.07 -
DY 0.00 0.00 0.00 7.75 5.69 5.29 10.07 -
P/NAPS 0.32 0.36 0.43 0.42 1.12 1.22 0.64 -36.87%

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