[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -8.38%
YoY- 154.6%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 978,941 952,632 963,905 150,133 124,372 113,098 210,516 29.17%
PBT 112,369 119,902 83,760 42,497 18,414 28,783 73,131 7.41%
Tax -34,473 -41,792 -39,395 -4,077 -3,377 -2,578 -30,309 2.16%
NP 77,896 78,110 44,365 38,420 15,037 26,205 42,822 10.48%
-
NP to SH 44,512 28,829 683 38,203 15,005 25,924 42,822 0.64%
-
Tax Rate 30.68% 34.86% 47.03% 9.59% 18.34% 8.96% 41.44% -
Total Cost 901,045 874,522 919,540 111,713 109,335 86,893 167,694 32.32%
-
Net Worth 5,172,344 5,433,157 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 7.94%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - 34,729 - - - -
Div Payout % - - - 90.91% - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 5,172,344 5,433,157 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 7.94%
NOSH 1,243,351 1,232,008 1,365,999 938,648 893,154 867,023 866,842 6.19%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 7.96% 8.20% 4.60% 25.59% 12.09% 23.17% 20.34% -
ROE 0.86% 0.53% 0.01% 1.77% 0.72% 0.73% 1.31% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 78.73 77.32 70.56 15.99 13.93 13.04 24.29 21.64%
EPS 3.58 2.34 0.05 4.07 1.68 2.99 4.94 -5.22%
DPS 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
NAPS 4.16 4.41 4.59 2.30 2.32 4.07 3.77 1.65%
Adjusted Per Share Value based on latest NOSH - 938,648
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 19.58 19.05 19.28 3.00 2.49 2.26 4.21 29.18%
EPS 0.89 0.58 0.01 0.76 0.30 0.52 0.86 0.57%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 1.0345 1.0866 1.254 0.4318 0.4144 0.7058 0.6536 7.94%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.13 1.91 2.21 0.90 0.26 2.08 2.15 -
P/RPS 2.71 2.47 3.13 5.63 1.87 15.95 8.85 -17.89%
P/EPS 59.50 81.62 4,420.00 22.11 15.48 69.57 43.52 5.34%
EY 1.68 1.23 0.02 4.52 6.46 1.44 2.30 -5.09%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.48 0.39 0.11 0.51 0.57 -1.83%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 21/09/10 28/09/09 19/09/08 26/09/07 25/09/06 22/09/05 27/09/04 -
Price 1.19 1.89 1.97 1.47 0.26 2.12 2.05 -
P/RPS 1.51 2.44 2.79 9.19 1.87 16.25 8.44 -24.92%
P/EPS 33.24 80.77 3,940.00 36.12 15.48 70.90 41.50 -3.62%
EY 3.01 1.24 0.03 2.77 6.46 1.41 2.41 3.77%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.43 0.64 0.11 0.52 0.54 -9.83%

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