[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -83.15%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 952,632 963,905 150,133 124,372 113,098 210,516 177,347 32.30%
PBT 119,902 83,760 42,497 18,414 28,783 73,131 49,161 16.00%
Tax -41,792 -39,395 -4,077 -3,377 -2,578 -30,309 -21,807 11.43%
NP 78,110 44,365 38,420 15,037 26,205 42,822 27,354 19.09%
-
NP to SH 28,829 683 38,203 15,005 25,924 42,822 27,354 0.87%
-
Tax Rate 34.86% 47.03% 9.59% 18.34% 8.96% 41.44% 44.36% -
Total Cost 874,522 919,540 111,713 109,335 86,893 167,694 149,993 34.12%
-
Net Worth 5,433,157 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 9.19%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - 34,729 - - - - -
Div Payout % - - 90.91% - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 5,433,157 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 9.19%
NOSH 1,232,008 1,365,999 938,648 893,154 867,023 866,842 868,380 5.99%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 8.20% 4.60% 25.59% 12.09% 23.17% 20.34% 15.42% -
ROE 0.53% 0.01% 1.77% 0.72% 0.73% 1.31% 0.85% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 77.32 70.56 15.99 13.93 13.04 24.29 20.42 24.82%
EPS 2.34 0.05 4.07 1.68 2.99 4.94 3.15 -4.82%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 0.00 -
NAPS 4.41 4.59 2.30 2.32 4.07 3.77 3.69 3.01%
Adjusted Per Share Value based on latest NOSH - 893,154
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 19.05 19.28 3.00 2.49 2.26 4.21 3.55 32.28%
EPS 0.58 0.01 0.76 0.30 0.52 0.86 0.55 0.88%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 1.0866 1.254 0.4318 0.4144 0.7058 0.6536 0.6409 9.18%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.91 2.21 0.90 0.26 2.08 2.15 2.36 -
P/RPS 2.47 3.13 5.63 1.87 15.95 8.85 11.56 -22.66%
P/EPS 81.62 4,420.00 22.11 15.48 69.57 43.52 74.92 1.43%
EY 1.23 0.02 4.52 6.46 1.44 2.30 1.33 -1.29%
DY 0.00 0.00 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.39 0.11 0.51 0.57 0.64 -6.40%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 19/09/08 26/09/07 25/09/06 22/09/05 27/09/04 26/09/03 -
Price 1.89 1.97 1.47 0.26 2.12 2.05 2.29 -
P/RPS 2.44 2.79 9.19 1.87 16.25 8.44 11.21 -22.42%
P/EPS 80.77 3,940.00 36.12 15.48 70.90 41.50 72.70 1.76%
EY 1.24 0.03 2.77 6.46 1.41 2.41 1.38 -1.76%
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.64 0.11 0.52 0.54 0.62 -5.91%

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