[BJLAND] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 508.67%
YoY- 842.03%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 2,329,860 1,516,088 633,535 586,943 533,349 507,588 571,366 155.45%
PBT 1,161,006 1,119,743 469,092 362,787 44,065 19,982 67,353 568.45%
Tax -11,791 23,527 3,693 13,971 15,978 16,678 23,795 -
NP 1,149,215 1,143,270 472,785 376,758 60,043 36,660 91,148 442.55%
-
NP to SH 1,073,240 1,110,760 477,204 379,054 62,276 39,078 93,472 409.70%
-
Tax Rate 1.02% -2.10% -0.79% -3.85% -36.26% -83.47% -35.33% -
Total Cost 1,180,645 372,818 160,750 210,185 473,306 470,928 480,218 82.26%
-
Net Worth 6,269,940 5,277,506 2,314,112 2,251,391 1,877,297 3,277,549 1,917,900 120.43%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 115,231 149,961 169,841 133,093 96,875 62,145 32,041 134.91%
Div Payout % 10.74% 13.50% 35.59% 35.11% 155.56% 159.03% 34.28% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 6,269,940 5,277,506 2,314,112 2,251,391 1,877,297 3,277,549 1,917,900 120.43%
NOSH 1,365,999 1,142,317 993,181 978,865 938,648 1,418,852 958,950 26.62%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 49.33% 75.41% 74.63% 64.19% 11.26% 7.22% 15.95% -
ROE 17.12% 21.05% 20.62% 16.84% 3.32% 1.19% 4.87% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 170.56 132.72 63.79 59.96 56.82 35.77 59.58 101.74%
EPS 78.57 97.24 48.05 38.72 6.63 2.75 9.75 302.45%
DPS 8.44 13.13 17.10 13.60 10.32 4.38 3.34 85.62%
NAPS 4.59 4.62 2.33 2.30 2.00 2.31 2.00 74.07%
Adjusted Per Share Value based on latest NOSH - 978,865
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 46.60 30.32 12.67 11.74 10.67 10.15 11.43 155.42%
EPS 21.46 22.22 9.54 7.58 1.25 0.78 1.87 409.53%
DPS 2.30 3.00 3.40 2.66 1.94 1.24 0.64 134.80%
NAPS 1.254 1.0555 0.4628 0.4503 0.3755 0.6555 0.3836 120.42%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.21 2.88 2.78 2.18 0.90 0.50 0.46 -
P/RPS 1.30 2.17 4.36 3.64 1.58 1.40 0.77 41.83%
P/EPS 2.81 2.96 5.79 5.63 13.57 18.15 4.72 -29.25%
EY 35.55 33.76 17.28 17.76 7.37 5.51 21.19 41.23%
DY 3.82 4.56 6.15 6.24 11.47 8.76 7.26 -34.84%
P/NAPS 0.48 0.62 1.19 0.95 0.45 0.22 0.23 63.38%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 20/06/08 24/03/08 17/12/07 26/09/07 28/06/07 21/03/07 -
Price 1.97 1.91 2.60 2.80 1.47 0.80 0.43 -
P/RPS 1.16 1.44 4.08 4.67 2.59 2.24 0.72 37.47%
P/EPS 2.51 1.96 5.41 7.23 22.16 29.05 4.41 -31.34%
EY 39.88 50.91 18.48 13.83 4.51 3.44 22.67 45.77%
DY 4.28 6.87 6.58 4.86 7.02 5.48 7.77 -32.82%
P/NAPS 0.43 0.41 1.12 1.22 0.74 0.35 0.22 56.38%

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