[BJLAND] QoQ TTM 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- -3.38%

YoY- 1623.36%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
TTM Result
Revenue	4,150,992	4,188,538	3,211,229	2,329,860	1,516,088	633,535	586,943	268.88%
YoY %	-0.90%	30.43%	37.83%	53.68%	139.31%	7.94%	-	-
Horiz. %	707.22%	713.62%	547.11%	396.95%	258.30%	107.94%	100.00%	-
PBT	225,923	846,622	890,029	1,161,006	1,119,743	469,092	362,787	-27.09%
YoY %	-73.31%	-4.88%	-23.34%	3.69%	138.70%	29.30%	-	-
Horiz. %	62.27%	233.37%	245.33%	320.02%	308.65%	129.30%	100.00%	-
Tax	-125,590	-84,756	-55,650	-11,791	23,527	3,693	13,971	-
YoY %	-48.18%	-52.30%	-371.97%	-150.12%	537.07%	-73.57%	-	-
Horiz. %	-898.93%	-606.66%	-398.33%	-84.40%	168.40%	26.43%	100.00%	-
NP	100,333	761,866	834,379	1,149,215	1,143,270	472,785	376,758	-58.64%
YoY %	-86.83%	-8.69%	-27.40%	0.52%	141.82%	25.49%	-	-
Horiz. %	26.63%	202.22%	221.46%	305.03%	303.45%	125.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-97,707	583,504	699,367	1,073,240	1,110,760	477,204	379,054	-
YoY %	-116.74%	-16.57%	-34.84%	-3.38%	132.76%	25.89%	-	-
Horiz. %	-25.78%	153.94%	184.50%	283.14%	293.03%	125.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.59%	10.01%	6.25%	1.02%	-2.10%	-0.79%	-3.85%	-
YoY %	455.34%	60.16%	512.75%	148.57%	-165.82%	79.48%	-	-
Horiz. %	-1,443.90%	-260.00%	-162.34%	-26.49%	54.55%	20.52%	100.00%	-
Total Cost	4,050,659	3,426,672	2,376,850	1,180,645	372,818	160,750	210,185	620.11%
YoY %	18.21%	44.17%	101.32%	216.68%	131.92%	-23.52%	-	-
Horiz. %	1,927.19%	1,630.31%	1,130.84%	561.72%	177.38%	76.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,510,355	5,411,200	5,727,025	6,269,940	5,277,506	2,314,112	2,251,391	81.71%
YoY %	1.83%	-5.51%	-8.66%	18.80%	128.06%	2.79%	-	-
Horiz. %	244.75%	240.35%	254.38%	278.49%	234.41%	102.79%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Dividend
Div	56,228	42,265	79,013	115,231	149,961	169,841	133,093	-43.72%
YoY %	33.04%	-46.51%	-31.43%	-23.16%	-11.71%	27.61%	-	-
Horiz. %	42.25%	31.76%	59.37%	86.58%	112.67%	127.61%	100.00%	-
Div Payout %	0.00%	7.24%	11.30%	10.74%	13.50%	35.59%	35.11%	-
YoY %	0.00%	-35.93%	5.21%	-20.44%	-62.07%	1.37%	-	-
Horiz. %	0.00%	20.62%	32.18%	30.59%	38.45%	101.37%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Equity
Net Worth	5,510,355	5,411,200	5,727,025	6,269,940	5,277,506	2,314,112	2,251,391	81.71%
YoY %	1.83%	-5.51%	-8.66%	18.80%	128.06%	2.79%	-	-
Horiz. %	244.75%	240.35%	254.38%	278.49%	234.41%	102.79%	100.00%	-
NOSH	1,249,513	1,186,666	1,253,178	1,365,999	1,142,317	993,181	978,865	17.69%
YoY %	5.30%	-5.31%	-8.26%	19.58%	15.02%	1.46%	-	-
Horiz. %	127.65%	121.23%	128.02%	139.55%	116.70%	101.46%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Ratio Analysis
NP Margin	2.42%	18.19%	25.98%	49.33%	75.41%	74.63%	64.19%	-
YoY %	-86.70%	-29.98%	-47.33%	-34.58%	1.05%	16.26%	-	-
Horiz. %	3.77%	28.34%	40.47%	76.85%	117.48%	116.26%	100.00%	-
ROE	-1.77%	10.78%	12.21%	17.12%	21.05%	20.62%	16.84%	-
YoY %	-116.42%	-11.71%	-28.68%	-18.67%	2.09%	22.45%	-	-
Horiz. %	-10.51%	64.01%	72.51%	101.66%	125.00%	122.45%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Per Share
RPS	332.21	352.97	256.25	170.56	132.72	63.79	59.96	213.43%
YoY %	-5.88%	37.74%	50.24%	28.51%	108.06%	6.39%	-	-
Horiz. %	554.05%	588.68%	427.37%	284.46%	221.35%	106.39%	100.00%	-
EPS	-7.82	49.17	55.81	78.57	97.24	48.05	38.72	-
YoY %	-115.90%	-11.90%	-28.97%	-19.20%	102.37%	24.10%	-	-
Horiz. %	-20.20%	126.99%	144.14%	202.92%	251.14%	124.10%	100.00%	-
DPS	4.50	3.56	6.31	8.44	13.13	17.10	13.60	-52.19%
YoY %	26.40%	-43.58%	-25.24%	-35.72%	-23.22%	25.74%	-	-
Horiz. %	33.09%	26.18%	46.40%	62.06%	96.54%	125.74%	100.00%	-
NAPS	4.41	4.56	4.57	4.59	4.62	2.33	2.30	54.39%
YoY %	-3.29%	-0.22%	-0.44%	-0.65%	98.28%	1.30%	-	-
Horiz. %	191.74%	198.26%	198.70%	199.57%	200.87%	101.30%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,365,999
RPS	89.82	90.63	69.48	50.41	32.80	13.71	12.70	268.89%
YoY %	-0.89%	30.44%	37.83%	53.69%	139.24%	7.95%	-	-
Horiz. %	707.24%	713.62%	547.09%	396.93%	258.27%	107.95%	100.00%	-
EPS	-2.11	12.63	15.13	23.22	24.03	10.33	8.20	-
YoY %	-116.71%	-16.52%	-34.84%	-3.37%	132.62%	25.98%	-	-
Horiz. %	-25.73%	154.02%	184.51%	283.17%	293.05%	125.98%	100.00%	-
DPS	1.22	0.91	1.71	2.49	3.24	3.67	2.88	-43.62%
YoY %	34.07%	-46.78%	-31.33%	-23.15%	-11.72%	27.43%	-	-
Horiz. %	42.36%	31.60%	59.38%	86.46%	112.50%	127.43%	100.00%	-
NAPS	1.1923	1.1708	1.2392	1.3566	1.1419	0.5007	0.4871	81.72%
YoY %	1.84%	-5.52%	-8.65%	18.80%	128.06%	2.79%	-	-
Horiz. %	244.78%	240.36%	254.40%	278.51%	234.43%	102.79%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
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	0.46	0.68	1.30	2.17	4.36	3.64	-73.40%
YoY %	8.70%	-32.35%	-47.69%	-40.09%	-50.23%	19.78%	-	-
Horiz. %	13.74%	12.64%	18.68%	35.71%	59.62%	119.78%	100.00%	-
P/EPS	-21.10	3.27	3.14	2.81	2.96	5.79	5.63	-
YoY %	-745.26%	4.14%	11.74%	-5.07%	-48.88%	2.84%	-	-
Horiz. %	-374.78%	58.08%	55.77%	49.91%	52.58%	102.84%	100.00%	-
EY	-4.74	30.54	31.89	35.55	33.76	17.28	17.76	-
YoY %	-115.52%	-4.23%	-10.30%	5.30%	95.37%	-2.70%	-	-
Horiz. %	-26.69%	171.96%	179.56%	200.17%	190.09%	97.30%	100.00%	-
DY	2.73	2.21	3.60	3.82	4.56	6.15	6.24	-42.39%
YoY %	23.53%	-38.61%	-5.76%	-16.23%	-25.85%	-1.44%	-	-
Horiz. %	43.75%	35.42%	57.69%	61.22%	73.08%	98.56%	100.00%	-
P/NAPS	0.37	0.35	0.38	0.48	0.62	1.19	0.95	-46.69%
YoY %	5.71%	-7.89%	-20.83%	-22.58%	-47.90%	25.26%	-	-
Horiz. %	38.95%	36.84%	40.00%	50.53%	65.26%	125.26%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Announcement Date
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	0.42	0.64	1.16	1.44	4.08	4.67	-77.18%
YoY %	21.43%	-34.38%	-44.83%	-19.44%	-64.71%	-12.63%	-	-
Horiz. %	10.92%	8.99%	13.70%	24.84%	30.84%	87.37%	100.00%	-
P/EPS	-21.61	2.99	2.94	2.51	1.96	5.41	7.23	-
YoY %	-822.74%	1.70%	17.13%	28.06%	-63.77%	-25.17%	-	-
Horiz. %	-298.89%	41.36%	40.66%	34.72%	27.11%	74.83%	100.00%	-
EY	-4.63	33.45	34.03	39.88	50.91	18.48	13.83	-
YoY %	-113.84%	-1.70%	-14.67%	-21.67%	175.49%	33.62%	-	-
Horiz. %	-33.48%	241.87%	246.06%	288.36%	368.11%	133.62%	100.00%	-
DY	2.66	2.42	3.84	4.28	6.87	6.58	4.86	-33.11%
YoY %	9.92%	-36.98%	-10.28%	-37.70%	4.41%	35.39%	-	-
Horiz. %	54.73%	49.79%	79.01%	88.07%	141.36%	135.39%	100.00%	-
P/NAPS	0.38	0.32	0.36	0.43	0.41	1.12	1.22	-54.08%
YoY %	18.75%	-11.11%	-16.28%	4.88%	-63.39%	-8.20%	-	-
Horiz. %	31.15%	26.23%	29.51%	35.25%	33.61%	91.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos