[BJLAND] QoQ Cumulative 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- 73.54%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 325,687 150,133 538,368 380,917 246,332 124,372 561,541 -30.38%
PBT 362,464 42,497 -5,957 35,659 19,659 18,414 99,961 135.47%
Tax 1,024 -4,077 38,903 4,833 3,731 -3,377 -11,101 -
NP 363,488 38,420 32,946 40,492 23,390 15,037 88,860 155.11%
-
NP to SH 363,578 38,203 41,699 40,959 23,602 15,005 89,066 154.76%
-
Tax Rate -0.28% 9.59% - -13.55% -18.98% 18.34% 11.11% -
Total Cost -37,801 111,713 505,422 340,425 222,942 109,335 472,681 -
-
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 70,357 34,729 39,194 - - - 442,916 -70.57%
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 16.63% 1.77% 2.03% 1.93% 1.19% 0.72% 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 34.25 15.99 60.16 41.01 28.49 13.93 63.90 -33.94%
EPS 38.24 4.07 4.60 4.41 2.73 1.68 8.46 172.62%
DPS 7.40 3.70 4.38 0.00 0.00 0.00 50.40 -72.07%
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 6.51 3.00 10.77 7.62 4.93 2.49 11.23 -30.40%
EPS 7.27 0.76 0.83 0.82 0.47 0.30 1.78 154.85%
DPS 1.41 0.69 0.78 0.00 0.00 0.00 8.86 -70.53%
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 6.36 5.63 0.83 1.12 1.05 1.87 0.42 509.05%
P/EPS 5.70 22.11 10.73 10.43 10.99 15.48 2.66 65.98%
EY 17.54 4.52 9.32 9.59 9.10 6.46 37.54 -39.70%
DY 3.39 4.11 8.76 0.00 0.00 0.00 186.67 -93.04%
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 8.17 9.19 1.33 1.05 0.95 1.87 0.42 619.39%
P/EPS 7.32 36.12 17.17 9.75 9.89 15.48 2.66 96.01%
EY 13.66 2.77 5.82 10.26 10.11 6.46 37.54 -48.93%
DY 2.64 2.52 5.48 0.00 0.00 0.00 186.67 -94.10%
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