[BJLAND] QoQ Cumulative 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- -99.94%
YoY- -98.21%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative 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 3,179,314 2,020,828 963,905 1,516,088 506,864 325,687 446.48%
PBT 225,923 211,648 132,750 83,760 1,119,743 484,769 362,464 -27.05%
Tax -125,590 -116,435 -78,153 -39,395 23,527 -8,152 1,024 -
NP 100,333 95,213 54,597 44,365 1,143,270 476,617 363,488 -57.63%
-
NP to SH -97,707 -48,171 -47,815 683 1,110,760 479,085 363,578 -
-
Tax Rate 55.59% 55.01% 58.87% 47.03% -2.10% 1.68% -0.28% -
Total Cost 4,050,659 3,084,101 1,966,231 919,540 372,818 30,247 -37,801 -
-
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 - - - 165,423 104,148 70,357 -13.78%
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% -0.84% -0.83% 0.01% 21.79% 21.91% 16.63% -
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 331.59 254.10 161.02 70.56 135.64 54.02 34.25 354.87%
EPS -7.80 -3.85 -3.81 0.05 99.01 51.06 38.24 -
DPS 4.50 0.00 0.00 0.00 14.80 11.10 7.40 -28.24%
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 68.79 43.73 20.86 32.80 10.97 7.05 446.33%
EPS -2.11 -1.04 -1.03 0.01 24.03 10.37 7.87 -
DPS 1.22 0.00 0.00 0.00 3.58 2.25 1.52 -13.64%
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 0.63 1.09 3.13 2.12 5.15 6.36 -81.67%
P/EPS -21.14 -41.82 -45.93 4,420.00 2.90 5.44 5.70 -
EY -4.73 -2.39 -2.18 0.02 34.51 18.37 17.54 -
DY 2.73 0.00 0.00 0.00 5.14 3.99 3.39 -13.45%
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 0.58 1.02 2.79 1.41 4.81 8.17 -84.29%
P/EPS -21.65 -38.18 -43.04 3,940.00 1.92 5.09 7.32 -
EY -4.62 -2.62 -2.32 0.03 52.03 19.64 13.66 -
DY 2.66 0.00 0.00 0.00 7.75 4.27 2.64 0.50%
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