[BJLAND] QoQ 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- -110.84%
YoY- -103.58%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 181,177 175,554 150,133 126,671 134,585 121,960 124,372 28.41%
PBT 122,305 319,967 42,497 -15,677 16,000 1,245 18,414 252.12%
Tax -9,176 5,101 -4,077 11,845 1,102 7,108 -3,377 94.36%
NP 113,129 325,068 38,420 -3,832 17,102 8,353 15,037 282.54%
-
NP to SH 115,507 325,375 38,203 -1,881 17,357 8,597 15,005 288.41%
-
Tax Rate 7.50% -1.59% 9.59% - -6.89% -570.92% 18.34% -
Total Cost 68,048 -149,514 111,713 130,503 117,483 113,607 109,335 -27.04%
-
Net Worth 2,314,112 2,251,391 2,158,891 3,277,549 2,186,406 1,857,276 2,072,119 7.61%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 36,747 36,218 34,729 62,145 - - - -
Div Payout % 31.81% 11.13% 90.91% 0.00% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 2,314,112 2,251,391 2,158,891 3,277,549 2,186,406 1,857,276 2,072,119 7.61%
NOSH 993,181 978,865 938,648 1,418,852 958,950 811,037 893,154 7.31%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 62.44% 185.17% 25.59% -3.03% 12.71% 6.85% 12.09% -
ROE 4.99% 14.45% 1.77% -0.06% 0.79% 0.46% 0.72% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 18.24 17.93 15.99 8.93 14.03 15.04 13.93 19.62%
EPS 11.63 33.24 4.07 -0.15 1.81 1.06 1.68 261.95%
DPS 3.70 3.70 3.70 4.38 0.00 0.00 0.00 -
NAPS 2.33 2.30 2.30 2.31 2.28 2.29 2.32 0.28%
Adjusted Per Share Value based on latest NOSH - 1,418,852
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 3.92 3.80 3.25 2.74 2.91 2.64 2.69 28.44%
EPS 2.50 7.04 0.83 -0.04 0.38 0.19 0.32 292.25%
DPS 0.80 0.78 0.75 1.34 0.00 0.00 0.00 -
NAPS 0.5007 0.4871 0.4671 0.7092 0.4731 0.4019 0.4483 7.62%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
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 15.24 12.16 5.63 5.60 3.28 2.00 1.87 303.43%
P/EPS 23.90 6.56 22.11 -377.15 25.41 28.30 15.48 33.47%
EY 4.18 15.25 4.52 -0.27 3.93 3.53 6.46 -25.13%
DY 1.33 1.70 4.11 8.76 0.00 0.00 0.00 -
P/NAPS 1.19 0.95 0.39 0.22 0.20 0.13 0.11 387.02%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
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 14.25 15.61 9.19 8.96 3.06 1.80 1.87 285.81%
P/EPS 22.36 8.42 36.12 -603.45 23.76 25.47 15.48 27.69%
EY 4.47 11.87 2.77 -0.17 4.21 3.93 6.46 -21.71%
DY 1.42 1.32 2.52 5.48 0.00 0.00 0.00 -
P/NAPS 1.12 1.22 0.64 0.35 0.19 0.12 0.11 367.78%

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