[BJLAND] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

28-Jun-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

30-Apr-2007 [#4]

Profit Trend

QoQ- 1.81%

YoY- -53.18%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Cumulative Result
Revenue	506,864	325,687	150,133	538,368	380,917	246,332	124,372	154.48%
YoY %	55.63%	116.93%	-72.11%	41.33%	54.64%	98.06%	-	-
Horiz. %	407.54%	261.87%	120.71%	432.87%	306.27%	198.06%	100.00%	-
PBT	484,769	362,464	42,497	-5,957	35,659	19,659	18,414	779.70%
YoY %	33.74%	752.92%	813.40%	-116.71%	81.39%	6.76%	-	-
Horiz. %	2,632.61%	1,968.42%	230.79%	-32.35%	193.65%	106.76%	100.00%	-
Tax	-8,152	1,024	-4,077	38,903	4,833	3,731	-3,377	79.66%
YoY %	-896.09%	125.12%	-110.48%	704.95%	29.54%	210.48%	-	-
Horiz. %	241.40%	-30.32%	120.73%	-1,152.00%	-143.12%	-110.48%	100.00%	-
NP	476,617	363,488	38,420	32,946	40,492	23,390	15,037	895.26%
YoY %	31.12%	846.09%	16.62%	-18.64%	73.12%	55.55%	-	-
Horiz. %	3,169.63%	2,417.29%	255.50%	219.10%	269.28%	155.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	479,085	363,578	38,203	41,699	40,959	23,602	15,005	900.10%
YoY %	31.77%	851.70%	-8.38%	1.81%	73.54%	57.29%	-	-
Horiz. %	3,192.84%	2,423.05%	254.60%	277.90%	272.97%	157.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.68%	-0.28%	9.59%	-	-13.55%	-18.98%	18.34%	-
YoY %	700.00%	-102.92%	0.00%	-	28.61%	-203.49%	-	-
Horiz. %	9.16%	-1.53%	52.29%	-	-73.88%	-103.49%	100.00%	-
Total Cost	30,247	-37,801	111,713	505,422	340,425	222,942	109,335	-57.44%
YoY %	180.02%	-133.84%	-77.90%	48.47%	52.70%	103.91%	-	-
Horiz. %	27.66%	-34.57%	102.17%	462.27%	311.36%	203.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,186,188	2,186,792	2,158,891	2,058,149	2,117,608	1,979,801	2,072,119	3.62%
YoY %	-0.03%	1.29%	4.89%	-2.81%	6.96%	-4.46%	-	-
Horiz. %	105.50%	105.53%	104.19%	99.33%	102.20%	95.54%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	104,148	70,357	34,729	39,194	-	-	-	-
YoY %	48.03%	102.59%	-11.39%	0.00%	-	-	-	-
Horiz. %	265.72%	179.51%	88.61%	100.00%	-	-	-	-
Div Payout %	21.74%	19.35%	90.91%	93.99%	-	-	-	-
YoY %	12.35%	-78.72%	-3.28%	0.00%	-	-	-	-
Horiz. %	23.13%	20.59%	96.72%	100.00%	-	-	-	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	2,186,188	2,186,792	2,158,891	2,058,149	2,117,608	1,979,801	2,072,119	3.62%
YoY %	-0.03%	1.29%	4.89%	-2.81%	6.96%	-4.46%	-	-
Horiz. %	105.50%	105.53%	104.19%	99.33%	102.20%	95.54%	100.00%	-
NOSH	938,278	950,779	938,648	894,847	928,775	864,542	893,154	3.33%
YoY %	-1.31%	1.29%	4.89%	-3.65%	7.43%	-3.20%	-	-
Horiz. %	105.05%	106.45%	105.09%	100.19%	103.99%	96.80%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	94.03%	111.61%	25.59%	6.12%	10.63%	9.50%	12.09%	-
YoY %	-15.75%	336.15%	318.14%	-42.43%	11.89%	-21.42%	-	-
Horiz. %	777.75%	923.16%	211.66%	50.62%	87.92%	78.58%	100.00%	-
ROE	21.91%	16.63%	1.77%	2.03%	1.93%	1.19%	0.72%	-
YoY %	31.75%	839.55%	-12.81%	5.18%	62.18%	65.28%	-	-
Horiz. %	3,043.06%	2,309.72%	245.83%	281.94%	268.06%	165.28%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	54.02	34.25	15.99	60.16	41.01	28.49	13.93	146.22%
YoY %	57.72%	114.20%	-73.42%	46.70%	43.95%	104.52%	-	-
Horiz. %	387.80%	245.87%	114.79%	431.87%	294.40%	204.52%	100.00%	-
EPS	51.06	38.24	4.07	4.60	4.41	2.73	1.68	867.86%
YoY %	33.53%	839.56%	-11.52%	4.31%	61.54%	62.50%	-	-
Horiz. %	3,039.29%	2,276.19%	242.26%	273.81%	262.50%	162.50%	100.00%	-
DPS	11.10	7.40	3.70	4.38	0.00	0.00	0.00	-
YoY %	50.00%	100.00%	-15.53%	0.00%	0.00%	0.00%	-	-
Horiz. %	253.42%	168.95%	84.47%	100.00%	-	-	-	-
NAPS	2.33	2.30	2.30	2.30	2.28	2.29	2.32	0.28%
YoY %	1.30%	0.00%	0.00%	0.88%	-0.44%	-1.29%	-	-
Horiz. %	100.43%	99.14%	99.14%	99.14%	98.28%	98.71%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,418,852
RPS	10.14	6.51	3.00	10.77	7.62	4.93	2.49	154.35%
YoY %	55.76%	117.00%	-72.14%	41.34%	54.56%	97.99%	-	-
Horiz. %	407.23%	261.45%	120.48%	432.53%	306.02%	197.99%	100.00%	-
EPS	9.58	7.27	0.76	0.83	0.82	0.47	0.30	900.20%
YoY %	31.77%	856.58%	-8.43%	1.22%	74.47%	56.67%	-	-
Horiz. %	3,193.33%	2,423.33%	253.33%	276.67%	273.33%	156.67%	100.00%	-
DPS	2.08	1.41	0.69	0.78	0.00	0.00	0.00	-
YoY %	47.52%	104.35%	-11.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	266.67%	180.77%	88.46%	100.00%	-	-	-	-
NAPS	0.4372	0.4374	0.4318	0.4116	0.4235	0.396	0.4144	3.62%
YoY %	-0.05%	1.30%	4.91%	-2.81%	6.94%	-4.44%	-	-
Horiz. %	105.50%	105.55%	104.20%	99.32%	102.20%	95.56%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	2.78	2.18	0.90	0.50	0.46	0.30	0.26	-
P/RPS	5.15	6.36	5.63	0.83	1.12	1.05	1.87	96.11%
YoY %	-19.03%	12.97%	578.31%	-25.89%	6.67%	-43.85%	-	-
Horiz. %	275.40%	340.11%	301.07%	44.39%	59.89%	56.15%	100.00%	-
P/EPS	5.44	5.70	22.11	10.73	10.43	10.99	15.48	-50.10%
YoY %	-4.56%	-74.22%	106.06%	2.88%	-5.10%	-29.01%	-	-
Horiz. %	35.14%	36.82%	142.83%	69.32%	67.38%	70.99%	100.00%	-
EY	18.37	17.54	4.52	9.32	9.59	9.10	6.46	100.33%
YoY %	4.73%	288.05%	-51.50%	-2.82%	5.38%	40.87%	-	-
Horiz. %	284.37%	271.52%	69.97%	144.27%	148.45%	140.87%	100.00%	-
DY	3.99	3.39	4.11	8.76	0.00	0.00	0.00	-
YoY %	17.70%	-17.52%	-53.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	45.55%	38.70%	46.92%	100.00%	-	-	-	-
P/NAPS	1.19	0.95	0.39	0.22	0.20	0.13	0.11	387.02%
YoY %	25.26%	143.59%	77.27%	10.00%	53.85%	18.18%	-	-
Horiz. %	1,081.82%	863.64%	354.55%	200.00%	181.82%	118.18%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	17/12/07	26/09/07	28/06/07	21/03/07	19/12/06	25/09/06	-
Price	2.60	2.80	1.47	0.80	0.43	0.27	0.26	-
P/RPS	4.81	8.17	9.19	1.33	1.05	0.95	1.87	87.40%
YoY %	-41.13%	-11.10%	590.98%	26.67%	10.53%	-49.20%	-	-
Horiz. %	257.22%	436.90%	491.44%	71.12%	56.15%	50.80%	100.00%	-
P/EPS	5.09	7.32	36.12	17.17	9.75	9.89	15.48	-52.26%
YoY %	-30.46%	-79.73%	110.37%	76.10%	-1.42%	-36.11%	-	-
Horiz. %	32.88%	47.29%	233.33%	110.92%	62.98%	63.89%	100.00%	-
EY	19.64	13.66	2.77	5.82	10.26	10.11	6.46	109.44%
YoY %	43.78%	393.14%	-52.41%	-43.27%	1.48%	56.50%	-	-
Horiz. %	304.02%	211.46%	42.88%	90.09%	158.82%	156.50%	100.00%	-
DY	4.27	2.64	2.52	5.48	0.00	0.00	0.00	-
YoY %	61.74%	4.76%	-54.01%	0.00%	0.00%	0.00%	-	-
Horiz. %	77.92%	48.18%	45.99%	100.00%	-	-	-	-
P/NAPS	1.12	1.22	0.64	0.35	0.19	0.12	0.11	367.78%
YoY %	-8.20%	90.62%	82.86%	84.21%	58.33%	9.09%	-	-
Horiz. %	1,018.18%	1,109.09%	581.82%	318.18%	172.73%	109.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos