[BJLAND] QoQ TTM Result on 31-Oct-2006 [#2]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

19-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -44.68%

YoY- 4.97%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
TTM Result
Revenue	533,349	507,588	571,366	546,713	568,199	556,925	488,147	6.09%
YoY %	5.08%	-11.16%	4.51%	-3.78%	2.02%	14.09%	-	-
Horiz. %	109.26%	103.98%	117.05%	112.00%	116.40%	114.09%	100.00%	-
PBT	44,065	19,982	67,353	19,752	70,046	80,415	19,220	74.13%
YoY %	120.52%	-70.33%	240.99%	-71.80%	-12.89%	318.39%	-	-
Horiz. %	229.27%	103.96%	350.43%	102.77%	364.44%	418.39%	100.00%	-
Tax	15,978	16,678	23,795	17,984	900	1,699	-47,569	-
YoY %	-4.20%	-29.91%	32.31%	1,898.22%	-47.03%	103.57%	-	-
Horiz. %	-33.59%	-35.06%	-50.02%	-37.81%	-1.89%	-3.57%	100.00%	-
NP	60,043	36,660	91,148	37,736	70,946	82,114	-28,349	-
YoY %	63.78%	-59.78%	141.54%	-46.81%	-13.60%	389.65%	-	-
Horiz. %	-211.80%	-129.32%	-321.52%	-133.11%	-250.26%	-289.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,276	39,078	93,472	40,238	72,743	83,662	-28,658	-
YoY %	59.36%	-58.19%	132.30%	-44.68%	-13.05%	391.93%	-	-
Horiz. %	-217.31%	-136.36%	-326.16%	-140.41%	-253.83%	-291.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-36.26%	-83.47%	-35.33%	-91.05%	-1.28%	-2.11%	247.50%	-
YoY %	56.56%	-136.26%	61.20%	-7,013.28%	39.34%	-100.85%	-	-
Horiz. %	-14.65%	-33.73%	-14.27%	-36.79%	-0.52%	-0.85%	100.00%	-
Total Cost	473,306	470,928	480,218	508,977	497,253	474,811	516,496	-5.67%
YoY %	0.50%	-1.93%	-5.65%	2.36%	4.73%	-8.07%	-	-
Horiz. %	91.64%	91.18%	92.98%	98.54%	96.27%	91.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,877,297	3,277,549	1,917,900	1,622,075	2,072,119	1,780,101	1,820,491	2.07%
YoY %	-42.72%	70.89%	18.24%	-21.72%	16.40%	-2.22%	-	-
Horiz. %	103.12%	180.04%	105.35%	89.10%	113.82%	97.78%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	96,875	62,145	32,041	447,646	447,646	447,646	458,943	-64.64%
YoY %	55.89%	93.95%	-92.84%	0.00%	0.00%	-2.46%	-	-
Horiz. %	21.11%	13.54%	6.98%	97.54%	97.54%	97.54%	100.00%	-
Div Payout %	155.56%	159.03%	34.28%	1,112.50%	615.38%	535.07%	0.00%	-
YoY %	-2.18%	363.91%	-96.92%	80.78%	15.01%	0.00%	-	-
Horiz. %	29.07%	29.72%	6.41%	207.92%	115.01%	100.00%	-	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	1,877,297	3,277,549	1,917,900	1,622,075	2,072,119	1,780,101	1,820,491	2.07%
YoY %	-42.72%	70.89%	18.24%	-21.72%	16.40%	-2.22%	-	-
Horiz. %	103.12%	180.04%	105.35%	89.10%	113.82%	97.78%	100.00%	-
NOSH	938,648	1,418,852	958,950	811,037	893,154	890,050	888,044	3.77%
YoY %	-33.84%	47.96%	18.24%	-9.19%	0.35%	0.23%	-	-
Horiz. %	105.70%	159.77%	107.98%	91.33%	100.58%	100.23%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	11.26%	7.22%	15.95%	6.90%	12.49%	14.74%	-5.81%	-
YoY %	55.96%	-54.73%	131.16%	-44.76%	-15.26%	353.70%	-	-
Horiz. %	-193.80%	-124.27%	-274.53%	-118.76%	-214.97%	-253.70%	100.00%	-
ROE	3.32%	1.19%	4.87%	2.48%	3.51%	4.70%	-1.57%	-
YoY %	178.99%	-75.56%	96.37%	-29.34%	-25.32%	399.36%	-	-
Horiz. %	-211.46%	-75.80%	-310.19%	-157.96%	-223.57%	-299.36%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	56.82	35.77	59.58	67.41	63.62	62.57	54.97	2.23%
YoY %	58.85%	-39.96%	-11.62%	5.96%	1.68%	13.83%	-	-
Horiz. %	103.37%	65.07%	108.39%	122.63%	115.74%	113.83%	100.00%	-
EPS	6.63	2.75	9.75	4.96	8.14	9.40	-3.23	-
YoY %	141.09%	-71.79%	96.57%	-39.07%	-13.40%	391.02%	-	-
Horiz. %	-205.26%	-85.14%	-301.86%	-153.56%	-252.01%	-291.02%	100.00%	-
DPS	10.32	4.38	3.34	55.19	50.12	50.29	51.68	-65.93%
YoY %	135.62%	31.14%	-93.95%	10.12%	-0.34%	-2.69%	-	-
Horiz. %	19.97%	8.48%	6.46%	106.79%	96.98%	97.31%	100.00%	-
NAPS	2.00	2.31	2.00	2.00	2.32	2.00	2.05	-1.63%
YoY %	-13.42%	15.50%	0.00%	-13.79%	16.00%	-2.44%	-	-
Horiz. %	97.56%	112.68%	97.56%	97.56%	113.17%	97.56%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 811,037
RPS	10.67	10.15	11.43	10.93	11.36	11.14	9.76	6.14%
YoY %	5.12%	-11.20%	4.57%	-3.79%	1.97%	14.14%	-	-
Horiz. %	109.32%	104.00%	117.11%	111.99%	116.39%	114.14%	100.00%	-
EPS	1.25	0.78	1.87	0.80	1.45	1.67	-0.57	-
YoY %	60.26%	-58.29%	133.75%	-44.83%	-13.17%	392.98%	-	-
Horiz. %	-219.30%	-136.84%	-328.07%	-140.35%	-254.39%	-292.98%	100.00%	-
DPS	1.94	1.24	0.64	8.95	8.95	8.95	9.18	-64.62%
YoY %	56.45%	93.75%	-92.85%	0.00%	0.00%	-2.51%	-	-
Horiz. %	21.13%	13.51%	6.97%	97.49%	97.49%	97.49%	100.00%	-
NAPS	0.3755	0.6555	0.3836	0.3244	0.4144	0.356	0.3641	2.08%
YoY %	-42.72%	70.88%	18.25%	-21.72%	16.40%	-2.22%	-	-
Horiz. %	103.13%	180.03%	105.36%	89.10%	113.81%	97.78%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	0.90	0.50	0.46	0.30	0.26	0.27	0.29	-
P/RPS	1.58	1.40	0.77	0.45	0.41	0.43	0.53	107.55%
YoY %	12.86%	81.82%	71.11%	9.76%	-4.65%	-18.87%	-	-
Horiz. %	298.11%	264.15%	145.28%	84.91%	77.36%	81.13%	100.00%	-
P/EPS	13.57	18.15	4.72	6.05	3.19	2.87	-8.99	-
YoY %	-25.23%	284.53%	-21.98%	89.66%	11.15%	131.92%	-	-
Horiz. %	-150.95%	-201.89%	-52.50%	-67.30%	-35.48%	-31.92%	100.00%	-
EY	7.37	5.51	21.19	16.54	31.33	34.81	-11.13	-
YoY %	33.76%	-74.00%	28.11%	-47.21%	-10.00%	412.76%	-	-
Horiz. %	-66.22%	-49.51%	-190.39%	-148.61%	-281.49%	-312.76%	100.00%	-
DY	11.47	8.76	7.26	183.98	192.77	186.28	178.21	-84.02%
YoY %	30.94%	20.66%	-96.05%	-4.56%	3.48%	4.53%	-	-
Horiz. %	6.44%	4.92%	4.07%	103.24%	108.17%	104.53%	100.00%	-
P/NAPS	0.45	0.22	0.23	0.15	0.11	0.14	0.14	118.26%
YoY %	104.55%	-4.35%	53.33%	36.36%	-21.43%	0.00%	-	-
Horiz. %	321.43%	157.14%	164.29%	107.14%	78.57%	100.00%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	26/09/07	28/06/07	21/03/07	19/12/06	25/09/06	22/06/06	22/03/06	-
Price	1.47	0.80	0.43	0.27	0.26	0.27	0.27	-
P/RPS	2.59	2.24	0.72	0.40	0.41	0.43	0.49	204.36%
YoY %	15.62%	211.11%	80.00%	-2.44%	-4.65%	-12.24%	-	-
Horiz. %	528.57%	457.14%	146.94%	81.63%	83.67%	87.76%	100.00%	-
P/EPS	22.16	29.05	4.41	5.44	3.19	2.87	-8.37	-
YoY %	-23.72%	558.73%	-18.93%	70.53%	11.15%	134.29%	-	-
Horiz. %	-264.76%	-347.07%	-52.69%	-64.99%	-38.11%	-34.29%	100.00%	-
EY	4.51	3.44	22.67	18.38	31.33	34.81	-11.95	-
YoY %	31.10%	-84.83%	23.34%	-41.33%	-10.00%	391.30%	-	-
Horiz. %	-37.74%	-28.79%	-189.71%	-153.81%	-262.18%	-291.30%	100.00%	-
DY	7.02	5.48	7.77	204.42	192.77	186.28	191.41	-89.02%
YoY %	28.10%	-29.47%	-96.20%	6.04%	3.48%	-2.68%	-	-
Horiz. %	3.67%	2.86%	4.06%	106.80%	100.71%	97.32%	100.00%	-
P/NAPS	0.74	0.35	0.22	0.14	0.11	0.14	0.13	219.82%
YoY %	111.43%	59.09%	57.14%	27.27%	-21.43%	7.69%	-	-
Horiz. %	569.23%	269.23%	169.23%	107.69%	84.62%	107.69%	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