[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -99.75%
YoY- -98.21%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 4,150,992 4,239,085 4,041,656 3,855,620 1,516,088 675,818 651,374 244.11%
PBT 225,923 282,197 265,500 335,040 1,119,743 646,358 724,928 -54.06%
Tax -125,590 -155,246 -156,306 -157,580 23,527 -10,869 2,048 -
NP 100,333 126,950 109,194 177,460 1,143,270 635,489 726,976 -73.32%
-
NP to SH -97,707 -64,228 -95,630 2,732 1,110,760 638,780 727,156 -
-
Tax Rate 55.59% 55.01% 58.87% 47.03% -2.10% 1.68% -0.28% -
Total Cost 4,050,659 4,112,134 3,932,462 3,678,160 372,818 40,329 -75,602 -
-
Net Worth 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 2,186,792 85.50%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 56,332 - - - 165,423 138,865 140,715 -45.71%
Div Payout % 0.00% - - - 14.89% 21.74% 19.35% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 5,520,606 5,705,448 5,735,290 6,269,940 5,096,836 2,186,188 2,186,792 85.50%
NOSH 1,251,838 1,251,194 1,254,986 1,365,999 1,117,727 938,278 950,779 20.14%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 2.42% 2.99% 2.70% 4.60% 75.41% 94.03% 111.61% -
ROE -1.77% -1.13% -1.67% 0.04% 21.79% 29.22% 33.25% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 331.59 338.80 322.05 282.26 135.64 72.03 68.51 186.40%
EPS -7.80 -5.13 -7.62 0.20 99.01 68.08 76.48 -
DPS 4.50 0.00 0.00 0.00 14.80 14.80 14.80 -54.81%
NAPS 4.41 4.56 4.57 4.59 4.56 2.33 2.30 54.39%
Adjusted Per Share Value based on latest NOSH - 1,365,999
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 89.82 91.72 87.45 83.42 32.80 14.62 14.09 244.19%
EPS -2.11 -1.39 -2.07 0.06 24.03 13.82 15.73 -
DPS 1.22 0.00 0.00 0.00 3.58 3.00 3.04 -45.62%
NAPS 1.1945 1.2345 1.241 1.3566 1.1028 0.473 0.4732 85.49%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.65 1.61 1.75 2.21 2.88 2.78 2.18 -
P/RPS 0.50 0.48 0.54 0.78 2.12 3.86 3.18 -70.90%
P/EPS -21.14 -31.36 -22.97 1,105.00 2.90 4.08 2.85 -
EY -4.73 -3.19 -4.35 0.09 34.51 24.49 35.08 -
DY 2.73 0.00 0.00 0.00 5.14 5.32 6.79 -45.55%
P/NAPS 0.37 0.35 0.38 0.48 0.63 1.19 0.95 -46.69%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 22/06/09 20/03/09 18/12/08 19/09/08 20/06/08 24/03/08 17/12/07 -
Price 1.69 1.47 1.64 1.97 1.91 2.60 2.80 -
P/RPS 0.51 0.43 0.51 0.70 1.41 3.61 4.09 -75.07%
P/EPS -21.65 -28.64 -21.52 985.00 1.92 3.82 3.66 -
EY -4.62 -3.49 -4.65 0.10 52.03 26.18 27.31 -
DY 2.66 0.00 0.00 0.00 7.75 5.69 5.29 -36.79%
P/NAPS 0.38 0.32 0.36 0.43 0.42 1.12 1.22 -54.08%

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