[BJLAND] QoQ TTM 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- 25.89%
YoY- 410.53%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 3,211,229 2,329,860 1,516,088 633,535 586,943 533,349 507,588 240.15%
PBT 890,029 1,161,006 1,119,743 469,092 362,787 44,065 19,982 1142.16%
Tax -55,650 -11,791 23,527 3,693 13,971 15,978 16,678 -
NP 834,379 1,149,215 1,143,270 472,785 376,758 60,043 36,660 695.55%
-
NP to SH 699,367 1,073,240 1,110,760 477,204 379,054 62,276 39,078 578.24%
-
Tax Rate 6.25% 1.02% -2.10% -0.79% -3.85% -36.26% -83.47% -
Total Cost 2,376,850 1,180,645 372,818 160,750 210,185 473,306 470,928 192.79%
-
Net Worth 5,727,025 6,269,940 5,277,506 2,314,112 2,251,391 1,877,297 3,277,549 44.82%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 79,013 115,231 149,961 169,841 133,093 96,875 62,145 17.27%
Div Payout % 11.30% 10.74% 13.50% 35.59% 35.11% 155.56% 159.03% -
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 5,727,025 6,269,940 5,277,506 2,314,112 2,251,391 1,877,297 3,277,549 44.82%
NOSH 1,253,178 1,365,999 1,142,317 993,181 978,865 938,648 1,418,852 -7.90%
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 25.98% 49.33% 75.41% 74.63% 64.19% 11.26% 7.22% -
ROE 12.21% 17.12% 21.05% 20.62% 16.84% 3.32% 1.19% -
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 256.25 170.56 132.72 63.79 59.96 56.82 35.77 269.40%
EPS 55.81 78.57 97.24 48.05 38.72 6.63 2.75 637.26%
DPS 6.31 8.44 13.13 17.10 13.60 10.32 4.38 27.41%
NAPS 4.57 4.59 4.62 2.33 2.30 2.00 2.31 57.26%
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 69.48 50.41 32.80 13.71 12.70 11.54 10.98 240.20%
EPS 15.13 23.22 24.03 10.33 8.20 1.35 0.85 575.80%
DPS 1.71 2.49 3.24 3.67 2.88 2.10 1.34 17.56%
NAPS 1.2392 1.3566 1.1419 0.5007 0.4871 0.4062 0.7092 44.82%
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 0.68 1.30 2.17 4.36 3.64 1.58 1.40 -38.07%
P/EPS 3.14 2.81 2.96 5.79 5.63 13.57 18.15 -68.78%
EY 31.89 35.55 33.76 17.28 17.76 7.37 5.51 220.64%
DY 3.60 3.82 4.56 6.15 6.24 11.47 8.76 -44.57%
P/NAPS 0.38 0.48 0.62 1.19 0.95 0.45 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 0.64 1.16 1.44 4.08 4.67 2.59 2.24 -56.45%
P/EPS 2.94 2.51 1.96 5.41 7.23 22.16 29.05 -78.13%
EY 34.03 39.88 50.91 18.48 13.83 4.51 3.44 357.63%
DY 3.84 4.28 6.87 6.58 4.86 7.02 5.48 -21.02%
P/NAPS 0.36 0.43 0.41 1.12 1.22 0.74 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