[BJLAND] QoQ Annualized 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- 15.69%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 651,374 600,532 538,368 507,889 492,664 497,488 561,541 10.36%
PBT 724,928 169,988 -5,957 47,545 39,318 73,656 99,961 273.31%
Tax 2,048 -16,308 38,903 6,444 7,462 -13,508 -11,101 -
NP 726,976 153,680 32,946 53,989 46,780 60,148 88,860 304.46%
-
NP to SH 727,156 152,812 41,699 54,612 47,204 60,020 89,066 303.90%
-
Tax Rate -0.28% 9.59% - -13.55% -18.98% 18.34% 11.11% -
Total Cost -75,602 446,852 505,422 453,900 445,884 437,340 472,681 -
-
Net Worth 2,186,792 2,158,891 2,058,149 2,117,608 1,979,801 2,072,119 1,792,757 14.12%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 140,715 138,919 39,194 - - - 442,916 -53.34%
Div Payout % 19.35% 90.91% 93.99% - - - 497.29% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 2,186,792 2,158,891 2,058,149 2,117,608 1,979,801 2,072,119 1,792,757 14.12%
NOSH 950,779 938,648 894,847 928,775 864,542 893,154 878,802 5.37%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 111.61% 25.59% 6.12% 10.63% 9.50% 12.09% 15.82% -
ROE 33.25% 7.08% 2.03% 2.58% 2.38% 2.90% 4.97% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 68.51 63.98 60.16 54.68 56.99 55.70 63.90 4.74%
EPS 76.48 16.28 4.60 5.88 5.46 6.72 8.46 332.22%
DPS 14.80 14.80 4.38 0.00 0.00 0.00 50.40 -55.72%
NAPS 2.30 2.30 2.30 2.28 2.29 2.32 2.04 8.30%
Adjusted Per Share Value based on latest NOSH - 958,950
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 13.03 12.01 10.77 10.16 9.85 9.95 11.23 10.38%
EPS 14.54 3.06 0.83 1.09 0.94 1.20 1.78 304.04%
DPS 2.81 2.78 0.78 0.00 0.00 0.00 8.86 -53.39%
NAPS 0.4374 0.4318 0.4116 0.4235 0.396 0.4144 0.3586 14.11%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.18 0.90 0.50 0.46 0.30 0.26 0.27 -
P/RPS 3.18 1.41 0.83 0.84 0.53 0.47 0.42 284.16%
P/EPS 2.85 5.53 10.73 7.82 5.49 3.87 2.66 4.69%
EY 35.08 18.09 9.32 12.78 18.20 25.85 37.54 -4.40%
DY 6.79 16.44 8.76 0.00 0.00 0.00 186.67 -88.95%
P/NAPS 0.95 0.39 0.22 0.20 0.13 0.11 0.13 275.21%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 26/09/07 28/06/07 21/03/07 19/12/06 25/09/06 22/06/06 -
Price 2.80 1.47 0.80 0.43 0.27 0.26 0.27 -
P/RPS 4.09 2.30 1.33 0.79 0.47 0.47 0.42 354.13%
P/EPS 3.66 9.03 17.17 7.31 4.95 3.87 2.66 23.63%
EY 27.31 11.07 5.82 13.67 20.22 25.85 37.54 -19.06%
DY 5.29 10.07 5.48 0.00 0.00 0.00 186.67 -90.64%
P/NAPS 1.22 0.64 0.35 0.19 0.12 0.11 0.13 343.10%

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