[BJLAND] YoY TTM Result on 30-Apr-2007 [#4]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

28-Jun-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

30-Apr-2007 [#4]

Profit Trend

QoQ- -58.19%

YoY- -53.29%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	4,058,291	4,150,992	1,516,088	507,588	556,925	663,785	782,536	31.54%
YoY %	-2.23%	173.80%	198.68%	-8.86%	-16.10%	-15.18%	-	-
Horiz. %	518.61%	530.45%	193.74%	64.86%	71.17%	84.82%	100.00%	-
PBT	473,685	225,923	1,119,743	19,982	80,415	166,891	189,993	16.43%
YoY %	109.67%	-79.82%	5,503.76%	-75.15%	-51.82%	-12.16%	-	-
Horiz. %	249.32%	118.91%	589.36%	10.52%	42.33%	87.84%	100.00%	-
Tax	-172,372	-125,590	23,527	16,678	1,699	-105,209	-96,170	10.20%
YoY %	-37.25%	-633.81%	41.07%	881.64%	101.61%	-9.40%	-	-
Horiz. %	179.24%	130.59%	-24.46%	-17.34%	-1.77%	109.40%	100.00%	-
NP	301,313	100,333	1,143,270	36,660	82,114	61,682	93,823	21.45%
YoY %	200.31%	-91.22%	3,018.58%	-55.35%	33.12%	-34.26%	-	-
Horiz. %	321.15%	106.94%	1,218.54%	39.07%	87.52%	65.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,490	-97,707	1,110,760	39,078	83,662	61,682	93,823	2.29%
YoY %	210.01%	-108.80%	2,742.42%	-53.29%	35.63%	-34.26%	-	-
Horiz. %	114.57%	-104.14%	1,183.89%	41.65%	89.17%	65.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.39%	55.59%	-2.10%	-83.47%	-2.11%	63.04%	50.62%	-
YoY %	-34.54%	2,747.14%	97.48%	-3,855.92%	-103.35%	24.54%	-	-
Horiz. %	71.89%	109.82%	-4.15%	-164.90%	-4.17%	124.54%	100.00%	-
Total Cost	3,756,978	4,050,659	372,818	470,928	474,811	602,103	688,713	32.66%
YoY %	-7.25%	986.50%	-20.83%	-0.82%	-21.14%	-12.58%	-	-
Horiz. %	545.51%	588.15%	54.13%	68.38%	68.94%	87.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,141,029	5,510,355	5,277,506	3,277,549	1,780,101	3,458,404	3,234,285	8.02%
YoY %	-6.70%	4.41%	61.02%	84.12%	-48.53%	6.93%	-	-
Horiz. %	158.95%	170.37%	163.17%	101.34%	55.04%	106.93%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	74,688	56,228	149,961	62,145	447,646	31,203	31,215	15.64%
YoY %	32.83%	-62.50%	141.31%	-86.12%	1,334.62%	-0.04%	-	-
Horiz. %	239.27%	180.13%	480.41%	199.09%	1,434.07%	99.96%	100.00%	-
Div Payout %	69.48%	0.00%	13.50%	159.03%	535.07%	50.59%	33.27%	-
YoY %	0.00%	0.00%	-91.51%	-70.28%	957.66%	52.06%	-	-
Horiz. %	208.84%	0.00%	40.58%	478.00%	1,608.27%	152.06%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	5,141,029	5,510,355	5,277,506	3,277,549	1,780,101	3,458,404	3,234,285	8.02%
YoY %	-6.70%	4.41%	61.02%	84.12%	-48.53%	6.93%	-	-
Horiz. %	158.95%	170.37%	163.17%	101.34%	55.04%	106.93%	100.00%	-
NOSH	1,244,801	1,249,513	1,142,317	1,418,852	890,050	866,768	867,100	6.20%
YoY %	-0.38%	9.38%	-19.49%	59.41%	2.69%	-0.04%	-	-
Horiz. %	143.56%	144.10%	131.74%	163.63%	102.65%	99.96%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	7.42%	2.42%	75.41%	7.22%	14.74%	9.29%	11.99%	-
YoY %	206.61%	-96.79%	944.46%	-51.02%	58.67%	-22.52%	-	-
Horiz. %	61.88%	20.18%	628.94%	60.22%	122.94%	77.48%	100.00%	-
ROE	2.09%	-1.77%	21.05%	1.19%	4.70%	1.78%	2.90%	-
YoY %	218.08%	-108.41%	1,668.91%	-74.68%	164.04%	-38.62%	-	-
Horiz. %	72.07%	-61.03%	725.86%	41.03%	162.07%	61.38%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	326.02	332.21	132.72	35.77	62.57	76.58	90.25	23.85%
YoY %	-1.86%	150.31%	271.04%	-42.83%	-18.29%	-15.15%	-	-
Horiz. %	361.24%	368.10%	147.06%	39.63%	69.33%	84.85%	100.00%	-
EPS	8.64	-7.82	97.24	2.75	9.40	7.12	10.82	-3.67%
YoY %	210.49%	-108.04%	3,436.00%	-70.74%	32.02%	-34.20%	-	-
Horiz. %	79.85%	-72.27%	898.71%	25.42%	86.88%	65.80%	100.00%	-
DPS	6.00	4.50	13.13	4.38	50.29	3.60	3.60	8.88%
YoY %	33.33%	-65.73%	199.77%	-91.29%	1,296.94%	0.00%	-	-
Horiz. %	166.67%	125.00%	364.72%	121.67%	1,396.94%	100.00%	100.00%	-
NAPS	4.13	4.41	4.62	2.31	2.00	3.99	3.73	1.71%
YoY %	-6.35%	-4.55%	100.00%	15.50%	-49.87%	6.97%	-	-
Horiz. %	110.72%	118.23%	123.86%	61.93%	53.62%	106.97%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,418,852
RPS	81.17	83.02	30.32	10.15	11.14	13.28	15.65	31.55%
YoY %	-2.23%	173.81%	198.72%	-8.89%	-16.11%	-15.14%	-	-
Horiz. %	518.66%	530.48%	193.74%	64.86%	71.18%	84.86%	100.00%	-
EPS	2.15	-1.95	22.22	0.78	1.67	1.23	1.88	2.26%
YoY %	210.26%	-108.78%	2,748.72%	-53.29%	35.77%	-34.57%	-	-
Horiz. %	114.36%	-103.72%	1,181.91%	41.49%	88.83%	65.43%	100.00%	-
DPS	1.49	1.12	3.00	1.24	8.95	0.62	0.62	15.72%
YoY %	33.04%	-62.67%	141.94%	-86.15%	1,343.55%	0.00%	-	-
Horiz. %	240.32%	180.65%	483.87%	200.00%	1,443.55%	100.00%	100.00%	-
NAPS	1.0282	1.1021	1.0555	0.6555	0.356	0.6917	0.6469	8.02%
YoY %	-6.71%	4.41%	61.02%	84.13%	-48.53%	6.93%	-	-
Horiz. %	158.94%	170.37%	163.16%	101.33%	55.03%	106.93%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	2.12	1.65	2.88	0.50	0.27	2.19	2.20	-
P/RPS	0.65	0.50	2.17	1.40	0.43	2.86	2.44	-19.77%
YoY %	30.00%	-76.96%	55.00%	225.58%	-84.97%	17.21%	-	-
Horiz. %	26.64%	20.49%	88.93%	57.38%	17.62%	117.21%	100.00%	-
P/EPS	24.55	-21.10	2.96	18.15	2.87	30.77	20.33	3.19%
YoY %	216.35%	-812.84%	-83.69%	532.40%	-90.67%	51.35%	-	-
Horiz. %	120.76%	-103.79%	14.56%	89.28%	14.12%	151.35%	100.00%	-
EY	4.07	-4.74	33.76	5.51	34.81	3.25	4.92	-3.11%
YoY %	185.86%	-114.04%	512.70%	-84.17%	971.08%	-33.94%	-	-
Horiz. %	82.72%	-96.34%	686.18%	111.99%	707.52%	66.06%	100.00%	-
DY	2.83	2.73	4.56	8.76	186.28	1.64	1.64	9.51%
YoY %	3.66%	-40.13%	-47.95%	-95.30%	11,258.54%	0.00%	-	-
Horiz. %	172.56%	166.46%	278.05%	534.15%	11,358.54%	100.00%	100.00%	-
P/NAPS	0.51	0.37	0.62	0.22	0.14	0.55	0.59	-2.39%
YoY %	37.84%	-40.32%	181.82%	57.14%	-74.55%	-6.78%	-	-
Horiz. %	86.44%	62.71%	105.08%	37.29%	23.73%	93.22%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	23/06/10	22/06/09	20/06/08	28/06/07	22/06/06	27/06/05	22/06/04	-
Price	2.04	1.69	1.91	0.80	0.27	2.10	1.91	-
P/RPS	0.63	0.51	1.44	2.24	0.43	2.74	2.12	-18.30%
YoY %	23.53%	-64.58%	-35.71%	420.93%	-84.31%	29.25%	-	-
Horiz. %	29.72%	24.06%	67.92%	105.66%	20.28%	129.25%	100.00%	-
P/EPS	23.62	-21.61	1.96	29.05	2.87	29.51	17.65	4.97%
YoY %	209.30%	-1,202.55%	-93.25%	912.20%	-90.27%	67.20%	-	-
Horiz. %	133.82%	-122.44%	11.10%	164.59%	16.26%	167.20%	100.00%	-
EY	4.23	-4.63	50.91	3.44	34.81	3.39	5.67	-4.76%
YoY %	191.36%	-109.09%	1,379.94%	-90.12%	926.84%	-40.21%	-	-
Horiz. %	74.60%	-81.66%	897.88%	60.67%	613.93%	59.79%	100.00%	-
DY	2.94	2.66	6.87	5.48	186.28	1.71	1.88	7.73%
YoY %	10.53%	-61.28%	25.36%	-97.06%	10,793.57%	-9.04%	-	-
Horiz. %	156.38%	141.49%	365.43%	291.49%	9,908.51%	90.96%	100.00%	-
P/NAPS	0.49	0.38	0.41	0.35	0.14	0.53	0.51	-0.66%
YoY %	28.95%	-7.32%	17.14%	150.00%	-73.58%	3.92%	-	-
Horiz. %	96.08%	74.51%	80.39%	68.63%	27.45%	103.92%	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