[BJLAND] QoQ Cumulative 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- 31.77%
YoY- 1069.67%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 2,020,828 963,905 1,516,088 506,864 325,687 150,133 538,368 140.56%
PBT 132,750 83,760 1,119,743 484,769 362,464 42,497 -5,957 -
Tax -78,153 -39,395 23,527 -8,152 1,024 -4,077 38,903 -
NP 54,597 44,365 1,143,270 476,617 363,488 38,420 32,946 39.82%
-
NP to SH -47,815 683 1,110,760 479,085 363,578 38,203 41,699 -
-
Tax Rate 58.87% 47.03% -2.10% 1.68% -0.28% 9.59% - -
Total Cost 1,966,231 919,540 372,818 30,247 -37,801 111,713 505,422 146.33%
-
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 - - 165,423 104,148 70,357 34,729 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 -0.83% 0.01% 21.79% 21.91% 16.63% 1.77% 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 161.02 70.56 135.64 54.02 34.25 15.99 60.16 92.19%
EPS -3.81 0.05 99.01 51.06 38.24 4.07 4.60 -
DPS 0.00 0.00 14.80 11.10 7.40 3.70 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 43.73 20.86 32.80 10.97 7.05 3.25 11.65 140.56%
EPS -1.03 0.01 24.03 10.37 7.87 0.83 0.90 -
DPS 0.00 0.00 3.58 2.25 1.52 0.75 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 1.09 3.13 2.12 5.15 6.36 5.63 0.83 19.82%
P/EPS -45.93 4,420.00 2.90 5.44 5.70 22.11 10.73 -
EY -2.18 0.02 34.51 18.37 17.54 4.52 9.32 -
DY 0.00 0.00 5.14 3.99 3.39 4.11 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 1.02 2.79 1.41 4.81 8.17 9.19 1.33 -16.14%
P/EPS -43.04 3,940.00 1.92 5.09 7.32 36.12 17.17 -
EY -2.32 0.03 52.03 19.64 13.66 2.77 5.82 -
DY 0.00 0.00 7.75 4.27 2.64 2.52 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