[BJLAND] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -12.15%
YoY- 1069.67%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 4,041,656 3,855,620 1,516,088 675,818 651,374 600,532 538,368 281.06%
PBT 265,500 335,040 1,119,743 646,358 724,928 169,988 -5,957 -
Tax -156,306 -157,580 23,527 -10,869 2,048 -16,308 38,903 -
NP 109,194 177,460 1,143,270 635,489 726,976 153,680 32,946 121.48%
-
NP to SH -95,630 2,732 1,110,760 638,780 727,156 152,812 41,699 -
-
Tax Rate 58.87% 47.03% -2.10% 1.68% -0.28% 9.59% - -
Total Cost 3,932,462 3,678,160 372,818 40,329 -75,602 446,852 505,422 290.21%
-
Net Worth 5,735,290 6,269,940 5,096,836 2,186,188 2,186,792 2,158,891 2,058,149 97.41%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 165,423 138,865 140,715 138,919 39,194 -
Div Payout % - - 14.89% 21.74% 19.35% 90.91% 93.99% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 5,735,290 6,269,940 5,096,836 2,186,188 2,186,792 2,158,891 2,058,149 97.41%
NOSH 1,254,986 1,365,999 1,117,727 938,278 950,779 938,648 894,847 25.16%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 2.70% 4.60% 75.41% 94.03% 111.61% 25.59% 6.12% -
ROE -1.67% 0.04% 21.79% 29.22% 33.25% 7.08% 2.03% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 322.05 282.26 135.64 72.03 68.51 63.98 60.16 204.46%
EPS -7.62 0.20 99.01 68.08 76.48 16.28 4.60 -
DPS 0.00 0.00 14.80 14.80 14.80 14.80 4.38 -
NAPS 4.57 4.59 4.56 2.33 2.30 2.30 2.30 57.72%
Adjusted Per Share Value based on latest NOSH - 993,181
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 87.45 83.42 32.80 14.62 14.09 12.99 11.65 281.03%
EPS -2.07 0.06 24.03 13.82 15.73 3.31 0.90 -
DPS 0.00 0.00 3.58 3.00 3.04 3.01 0.85 -
NAPS 1.241 1.3566 1.1028 0.473 0.4732 0.4671 0.4453 97.42%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.75 2.21 2.88 2.78 2.18 0.90 0.50 -
P/RPS 0.54 0.78 2.12 3.86 3.18 1.41 0.83 -24.81%
P/EPS -22.97 1,105.00 2.90 4.08 2.85 5.53 10.73 -
EY -4.35 0.09 34.51 24.49 35.08 18.09 9.32 -
DY 0.00 0.00 5.14 5.32 6.79 16.44 8.76 -
P/NAPS 0.38 0.48 0.63 1.19 0.95 0.39 0.22 43.72%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 18/12/08 19/09/08 20/06/08 24/03/08 17/12/07 26/09/07 28/06/07 -
Price 1.64 1.97 1.91 2.60 2.80 1.47 0.80 -
P/RPS 0.51 0.70 1.41 3.61 4.09 2.30 1.33 -47.06%
P/EPS -21.52 985.00 1.92 3.82 3.66 9.03 17.17 -
EY -4.65 0.10 52.03 26.18 27.31 11.07 5.82 -
DY 0.00 0.00 7.75 5.69 5.29 10.07 5.48 -
P/NAPS 0.36 0.43 0.42 1.12 1.22 0.64 0.35 1.88%

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