[BJLAND] QoQ TTM Result on 31-Oct-2005 [#2]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

22-Dec-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Oct-2005 [#2]

Profit Trend

QoQ- -14.41%

YoY- -62.84%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
TTM Result
Revenue	568,199	556,925	488,147	521,700	566,367	663,785	725,156	-15.04%
YoY %	2.02%	14.09%	-6.43%	-7.89%	-14.68%	-8.46%	-	-
Horiz. %	78.36%	76.80%	67.32%	71.94%	78.10%	91.54%	100.00%	-
PBT	70,046	80,415	19,220	104,271	122,543	166,891	187,968	-48.30%
YoY %	-12.89%	318.39%	-81.57%	-14.91%	-26.57%	-11.21%	-	-
Horiz. %	37.26%	42.78%	10.23%	55.47%	65.19%	88.79%	100.00%	-
Tax	900	1,699	-47,569	-65,197	-77,478	-105,209	-95,787	-
YoY %	-47.03%	103.57%	27.04%	15.85%	26.36%	-9.84%	-	-
Horiz. %	-0.94%	-1.77%	49.66%	68.06%	80.89%	109.84%	100.00%	-
NP	70,946	82,114	-28,349	39,074	45,065	61,682	92,181	-16.05%
YoY %	-13.60%	389.65%	-172.55%	-13.29%	-26.94%	-33.09%	-	-
Horiz. %	76.96%	89.08%	-30.75%	42.39%	48.89%	66.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,743	83,662	-28,658	38,332	44,784	61,682	92,181	-14.64%
YoY %	-13.05%	391.93%	-174.76%	-14.41%	-27.40%	-33.09%	-	-
Horiz. %	78.91%	90.76%	-31.09%	41.58%	48.58%	66.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.28%	-2.11%	247.50%	62.53%	63.23%	63.04%	50.96%	-
YoY %	39.34%	-100.85%	295.81%	-1.11%	0.30%	23.70%	-	-
Horiz. %	-2.51%	-4.14%	485.68%	122.70%	124.08%	123.70%	100.00%	-
Total Cost	497,253	474,811	516,496	482,626	521,302	602,103	632,975	-14.89%
YoY %	4.73%	-8.07%	7.02%	-7.42%	-13.42%	-4.88%	-	-
Horiz. %	78.56%	75.01%	81.60%	76.25%	82.36%	95.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,072,119	1,780,101	1,820,491	3,475,856	3,528,785	3,458,404	3,440,629	-28.75%
YoY %	16.40%	-2.22%	-47.62%	-1.50%	2.04%	0.52%	-	-
Horiz. %	60.23%	51.74%	52.91%	101.02%	102.56%	100.52%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	447,646	447,646	458,943	43,338	43,338	31,203	31,215	493.15%
YoY %	0.00%	-2.46%	958.99%	0.00%	38.89%	-0.04%	-	-
Horiz. %	1,434.07%	1,434.07%	1,470.26%	138.84%	138.84%	99.96%	100.00%	-
Div Payout %	615.38%	535.07%	0.00%	113.06%	96.77%	50.59%	33.86%	-
YoY %	15.01%	0.00%	0.00%	16.83%	91.28%	49.41%	-	-
Horiz. %	1,817.42%	1,580.24%	0.00%	333.90%	285.79%	149.41%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	2,072,119	1,780,101	1,820,491	3,475,856	3,528,785	3,458,404	3,440,629	-28.75%
YoY %	16.40%	-2.22%	-47.62%	-1.50%	2.04%	0.52%	-	-
Horiz. %	60.23%	51.74%	52.91%	101.02%	102.56%	100.52%	100.00%	-
NOSH	893,154	890,050	888,044	868,964	867,023	866,768	866,657	2.03%
YoY %	0.35%	0.23%	2.20%	0.22%	0.03%	0.01%	-	-
Horiz. %	103.06%	102.70%	102.47%	100.27%	100.04%	100.01%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	12.49%	14.74%	-5.81%	7.49%	7.96%	9.29%	12.71%	-
YoY %	-15.26%	353.70%	-177.57%	-5.90%	-14.32%	-26.91%	-	-
Horiz. %	98.27%	115.97%	-45.71%	58.93%	62.63%	73.09%	100.00%	-
ROE	3.51%	4.70%	-1.57%	1.10%	1.27%	1.78%	2.68%	-
YoY %	-25.32%	399.36%	-242.73%	-13.39%	-28.65%	-33.58%	-	-
Horiz. %	130.97%	175.37%	-58.58%	41.04%	47.39%	66.42%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	63.62	62.57	54.97	60.04	65.32	76.58	83.67	-16.73%
YoY %	1.68%	13.83%	-8.44%	-8.08%	-14.70%	-8.47%	-	-
Horiz. %	76.04%	74.78%	65.70%	71.76%	78.07%	91.53%	100.00%	-
EPS	8.14	9.40	-3.23	4.41	5.17	7.12	10.64	-16.39%
YoY %	-13.40%	391.02%	-173.24%	-14.70%	-27.39%	-33.08%	-	-
Horiz. %	76.50%	88.35%	-30.36%	41.45%	48.59%	66.92%	100.00%	-
DPS	50.12	50.29	51.68	5.00	5.00	3.60	3.60	481.52%
YoY %	-0.34%	-2.69%	933.60%	0.00%	38.89%	0.00%	-	-
Horiz. %	1,392.22%	1,396.94%	1,435.56%	138.89%	138.89%	100.00%	100.00%	-
NAPS	2.32	2.00	2.05	4.00	4.07	3.99	3.97	-30.17%
YoY %	16.00%	-2.44%	-48.75%	-1.72%	2.01%	0.50%	-	-
Horiz. %	58.44%	50.38%	51.64%	100.76%	102.52%	100.50%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 868,964
RPS	11.36	11.14	9.76	10.43	11.33	13.28	14.50	-15.05%
YoY %	1.97%	14.14%	-6.42%	-7.94%	-14.68%	-8.41%	-	-
Horiz. %	78.34%	76.83%	67.31%	71.93%	78.14%	91.59%	100.00%	-
EPS	1.45	1.67	-0.57	0.77	0.90	1.23	1.84	-14.72%
YoY %	-13.17%	392.98%	-174.03%	-14.44%	-26.83%	-33.15%	-	-
Horiz. %	78.80%	90.76%	-30.98%	41.85%	48.91%	66.85%	100.00%	-
DPS	8.95	8.95	9.18	0.87	0.87	0.62	0.62	495.76%
YoY %	0.00%	-2.51%	955.17%	0.00%	40.32%	0.00%	-	-
Horiz. %	1,443.55%	1,443.55%	1,480.65%	140.32%	140.32%	100.00%	100.00%	-
NAPS	0.4144	0.356	0.3641	0.6952	0.7058	0.6917	0.6881	-28.75%
YoY %	16.40%	-2.22%	-47.63%	-1.50%	2.04%	0.52%	-	-
Horiz. %	60.22%	51.74%	52.91%	101.03%	102.57%	100.52%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	0.26	0.27	0.29	2.09	2.08	2.19	2.25	-
P/RPS	0.41	0.43	0.53	3.48	3.18	2.86	2.69	-71.56%
YoY %	-4.65%	-18.87%	-84.77%	9.43%	11.19%	6.32%	-	-
Horiz. %	15.24%	15.99%	19.70%	129.37%	118.22%	106.32%	100.00%	-
P/EPS	3.19	2.87	-8.99	47.38	40.27	30.77	21.15	-71.76%
YoY %	11.15%	131.92%	-118.97%	17.66%	30.87%	45.48%	-	-
Horiz. %	15.08%	13.57%	-42.51%	224.02%	190.40%	145.48%	100.00%	-
EY	31.33	34.81	-11.13	2.11	2.48	3.25	4.73	253.91%
YoY %	-10.00%	412.76%	-627.49%	-14.92%	-23.69%	-31.29%	-	-
Horiz. %	662.37%	735.94%	-235.31%	44.61%	52.43%	68.71%	100.00%	-
DY	192.77	186.28	178.21	2.39	2.40	1.64	1.60	2360.88%
YoY %	3.48%	4.53%	7,356.49%	-0.42%	46.34%	2.50%	-	-
Horiz. %	12,048.12%	11,642.50%	11,138.12%	149.38%	150.00%	102.50%	100.00%	-
P/NAPS	0.11	0.14	0.14	0.52	0.51	0.55	0.57	-66.70%
YoY %	-21.43%	0.00%	-73.08%	1.96%	-7.27%	-3.51%	-	-
Horiz. %	19.30%	24.56%	24.56%	91.23%	89.47%	96.49%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	25/09/06	22/06/06	22/03/06	22/12/05	22/09/05	27/06/05	28/03/05	-
Price	0.26	0.27	0.27	2.36	2.12	2.10	2.20	-
P/RPS	0.41	0.43	0.49	3.93	3.25	2.74	2.63	-71.13%
YoY %	-4.65%	-12.24%	-87.53%	20.92%	18.61%	4.18%	-	-
Horiz. %	15.59%	16.35%	18.63%	149.43%	123.57%	104.18%	100.00%	-
P/EPS	3.19	2.87	-8.37	53.50	41.04	29.51	20.68	-71.33%
YoY %	11.15%	134.29%	-115.64%	30.36%	39.07%	42.70%	-	-
Horiz. %	15.43%	13.88%	-40.47%	258.70%	198.45%	142.70%	100.00%	-
EY	31.33	34.81	-11.95	1.87	2.44	3.39	4.83	249.00%
YoY %	-10.00%	391.30%	-739.04%	-23.36%	-28.02%	-29.81%	-	-
Horiz. %	648.65%	720.70%	-247.41%	38.72%	50.52%	70.19%	100.00%	-
DY	192.77	186.28	191.41	2.12	2.36	1.71	1.64	2320.59%
YoY %	3.48%	-2.68%	8,928.77%	-10.17%	38.01%	4.27%	-	-
Horiz. %	11,754.27%	11,358.54%	11,671.34%	129.27%	143.90%	104.27%	100.00%	-
P/NAPS	0.11	0.14	0.13	0.59	0.52	0.53	0.55	-65.90%
YoY %	-21.43%	7.69%	-77.97%	13.46%	-1.89%	-3.64%	-	-
Horiz. %	20.00%	25.45%	23.64%	107.27%	94.55%	96.36%	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