[BJLAND] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -21.35%
YoY- -64.79%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 600,532 538,368 507,889 492,664 497,488 561,541 488,634 14.77%
PBT 169,988 -5,957 47,545 39,318 73,656 99,961 64,962 90.22%
Tax -16,308 38,903 6,444 7,462 -13,508 -11,101 -23,018 -20.57%
NP 153,680 32,946 53,989 46,780 60,148 88,860 41,944 138.23%
-
NP to SH 152,812 41,699 54,612 47,204 60,020 89,066 41,532 138.90%
-
Tax Rate 9.59% - -13.55% -18.98% 18.34% 11.11% 35.43% -
Total Cost 446,852 505,422 453,900 445,884 437,340 472,681 446,690 0.02%
-
Net Worth 2,158,891 2,058,149 2,117,608 1,979,801 2,072,119 1,792,757 1,793,692 13.18%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 138,919 39,194 - - - 442,916 545,982 -59.94%
Div Payout % 90.91% 93.99% - - - 497.29% 1,314.61% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 2,158,891 2,058,149 2,117,608 1,979,801 2,072,119 1,792,757 1,793,692 13.18%
NOSH 938,648 894,847 928,775 864,542 893,154 878,802 874,971 4.80%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 25.59% 6.12% 10.63% 9.50% 12.09% 15.82% 8.58% -
ROE 7.08% 2.03% 2.58% 2.38% 2.90% 4.97% 2.32% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 63.98 60.16 54.68 56.99 55.70 63.90 55.85 9.51%
EPS 16.28 4.60 5.88 5.46 6.72 8.46 4.65 131.09%
DPS 14.80 4.38 0.00 0.00 0.00 50.40 62.40 -61.78%
NAPS 2.30 2.30 2.28 2.29 2.32 2.04 2.05 7.99%
Adjusted Per Share Value based on latest NOSH - 811,037
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 12.01 10.77 10.16 9.85 9.95 11.23 9.77 14.79%
EPS 3.06 0.83 1.09 0.94 1.20 1.78 0.83 139.22%
DPS 2.78 0.78 0.00 0.00 0.00 8.86 10.92 -59.93%
NAPS 0.4318 0.4116 0.4235 0.396 0.4144 0.3586 0.3587 13.20%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.90 0.50 0.46 0.30 0.26 0.27 0.29 -
P/RPS 1.41 0.83 0.84 0.53 0.47 0.42 0.52 94.80%
P/EPS 5.53 10.73 7.82 5.49 3.87 2.66 6.11 -6.45%
EY 18.09 9.32 12.78 18.20 25.85 37.54 16.37 6.90%
DY 16.44 8.76 0.00 0.00 0.00 186.67 215.17 -82.07%
P/NAPS 0.39 0.22 0.20 0.13 0.11 0.13 0.14 98.35%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 28/06/07 21/03/07 19/12/06 25/09/06 22/06/06 22/03/06 -
Price 1.47 0.80 0.43 0.27 0.26 0.27 0.27 -
P/RPS 2.30 1.33 0.79 0.47 0.47 0.42 0.48 185.03%
P/EPS 9.03 17.17 7.31 4.95 3.87 2.66 5.69 36.17%
EY 11.07 5.82 13.67 20.22 25.85 37.54 17.58 -26.59%
DY 10.07 5.48 0.00 0.00 0.00 186.67 231.11 -87.68%
P/NAPS 0.64 0.35 0.19 0.12 0.11 0.13 0.13 190.24%

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