[BJLAND] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 15.69%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 3,906,212 4,239,085 675,818 507,889 488,634 722,818 794,918 30.35%
PBT 416,590 282,197 646,358 47,545 64,962 261,856 264,556 7.85%
Tax -166,909 -155,246 -10,869 6,444 -23,018 -99,870 -100,381 8.83%
NP 249,681 126,950 635,489 53,989 41,944 161,985 164,174 7.23%
-
NP to SH 47,221 -64,228 638,780 54,612 41,532 161,985 164,174 -18.73%
-
Tax Rate 40.07% 55.01% 1.68% -13.55% 35.43% 38.14% 37.94% -
Total Cost 3,656,530 4,112,134 40,329 453,900 446,690 560,833 630,744 33.99%
-
Net Worth 5,137,813 5,705,448 2,186,188 2,117,608 1,793,692 3,442,621 3,217,014 8.10%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - 138,865 - 545,982 - - -
Div Payout % - - 21.74% - 1,314.61% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 5,137,813 5,705,448 2,186,188 2,117,608 1,793,692 3,442,621 3,217,014 8.10%
NOSH 1,247,042 1,251,194 938,278 928,775 874,971 867,159 867,119 6.23%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 6.39% 2.99% 94.03% 10.63% 8.58% 22.41% 20.65% -
ROE 0.92% -1.13% 29.22% 2.58% 2.32% 4.71% 5.10% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 313.24 338.80 72.03 54.68 55.85 83.35 91.67 22.70%
EPS 3.79 -5.13 68.08 5.88 4.65 18.68 18.93 -23.49%
DPS 0.00 0.00 14.80 0.00 62.40 0.00 0.00 -
NAPS 4.12 4.56 2.33 2.28 2.05 3.97 3.71 1.76%
Adjusted Per Share Value based on latest NOSH - 958,950
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 78.12 84.78 13.52 10.16 9.77 14.46 15.90 30.35%
EPS 0.94 -1.28 12.78 1.09 0.83 3.24 3.28 -18.78%
DPS 0.00 0.00 2.78 0.00 10.92 0.00 0.00 -
NAPS 1.0276 1.1411 0.4372 0.4235 0.3587 0.6885 0.6434 8.10%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.03 1.61 2.78 0.46 0.29 2.25 2.04 -
P/RPS 0.65 0.48 3.86 0.84 0.52 2.70 2.23 -18.55%
P/EPS 53.61 -31.36 4.08 7.82 6.11 12.04 10.77 30.63%
EY 1.87 -3.19 24.49 12.78 16.37 8.30 9.28 -23.41%
DY 0.00 0.00 5.32 0.00 215.17 0.00 0.00 -
P/NAPS 0.49 0.35 1.19 0.20 0.14 0.57 0.55 -1.90%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 22/03/10 20/03/09 24/03/08 21/03/07 22/03/06 28/03/05 19/03/04 -
Price 1.99 1.47 2.60 0.43 0.27 2.20 2.50 -
P/RPS 0.64 0.43 3.61 0.79 0.48 2.64 2.73 -21.45%
P/EPS 52.55 -28.64 3.82 7.31 5.69 11.78 13.20 25.86%
EY 1.90 -3.49 26.18 13.67 17.58 8.49 7.57 -20.56%
DY 0.00 0.00 5.69 0.00 231.11 0.00 0.00 -
P/NAPS 0.48 0.32 1.12 0.19 0.13 0.55 0.67 -5.40%

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