[BJLAND] QoQ TTM Result on 30-Apr-2008 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 132.76%
YoY- 2742.42%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 4,188,538 3,211,229 2,329,860 1,516,088 633,535 586,943 533,349 292.63%
PBT 846,622 890,029 1,161,006 1,119,743 469,092 362,787 44,065 610.95%
Tax -84,756 -55,650 -11,791 23,527 3,693 13,971 15,978 -
NP 761,866 834,379 1,149,215 1,143,270 472,785 376,758 60,043 439.84%
-
NP to SH 583,504 699,367 1,073,240 1,110,760 477,204 379,054 62,276 341.43%
-
Tax Rate 10.01% 6.25% 1.02% -2.10% -0.79% -3.85% -36.26% -
Total Cost 3,426,672 2,376,850 1,180,645 372,818 160,750 210,185 473,306 272.00%
-
Net Worth 5,411,200 5,727,025 6,269,940 5,277,506 2,314,112 2,251,391 1,877,297 101.88%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 42,265 79,013 115,231 149,961 169,841 133,093 96,875 -42.33%
Div Payout % 7.24% 11.30% 10.74% 13.50% 35.59% 35.11% 155.56% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 5,411,200 5,727,025 6,269,940 5,277,506 2,314,112 2,251,391 1,877,297 101.88%
NOSH 1,186,666 1,253,178 1,365,999 1,142,317 993,181 978,865 938,648 16.83%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 18.19% 25.98% 49.33% 75.41% 74.63% 64.19% 11.26% -
ROE 10.78% 12.21% 17.12% 21.05% 20.62% 16.84% 3.32% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 352.97 256.25 170.56 132.72 63.79 59.96 56.82 236.06%
EPS 49.17 55.81 78.57 97.24 48.05 38.72 6.63 277.99%
DPS 3.56 6.31 8.44 13.13 17.10 13.60 10.32 -50.65%
NAPS 4.56 4.57 4.59 4.62 2.33 2.30 2.00 72.79%
Adjusted Per Share Value based on latest NOSH - 1,142,317
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 90.63 69.48 50.41 32.80 13.71 12.70 11.54 292.64%
EPS 12.63 15.13 23.22 24.03 10.33 8.20 1.35 340.99%
DPS 0.91 1.71 2.49 3.24 3.67 2.88 2.10 -42.59%
NAPS 1.1708 1.2392 1.3566 1.1419 0.5007 0.4871 0.4062 101.88%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.61 1.75 2.21 2.88 2.78 2.18 0.90 -
P/RPS 0.46 0.68 1.30 2.17 4.36 3.64 1.58 -55.90%
P/EPS 3.27 3.14 2.81 2.96 5.79 5.63 13.57 -61.10%
EY 30.54 31.89 35.55 33.76 17.28 17.76 7.37 156.87%
DY 2.21 3.60 3.82 4.56 6.15 6.24 11.47 -66.47%
P/NAPS 0.35 0.38 0.48 0.62 1.19 0.95 0.45 -15.36%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 20/03/09 18/12/08 19/09/08 20/06/08 24/03/08 17/12/07 26/09/07 -
Price 1.47 1.64 1.97 1.91 2.60 2.80 1.47 -
P/RPS 0.42 0.64 1.16 1.44 4.08 4.67 2.59 -70.09%
P/EPS 2.99 2.94 2.51 1.96 5.41 7.23 22.16 -73.53%
EY 33.45 34.03 39.88 50.91 18.48 13.83 4.51 278.01%
DY 2.42 3.84 4.28 6.87 6.58 4.86 7.02 -50.67%
P/NAPS 0.32 0.36 0.43 0.41 1.12 1.22 0.74 -42.66%

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