[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
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 4,058,291 4,150,992 1,516,088 507,588 556,925 663,785 782,536 31.54%
PBT 473,685 225,923 1,119,743 19,982 80,415 166,891 189,993 16.43%
Tax -172,372 -125,590 23,527 16,678 1,699 -105,209 -96,170 10.20%
NP 301,313 100,333 1,143,270 36,660 82,114 61,682 93,823 21.45%
-
NP to SH 107,490 -97,707 1,110,760 39,078 83,662 61,682 93,823 2.29%
-
Tax Rate 36.39% 55.59% -2.10% -83.47% -2.11% 63.04% 50.62% -
Total Cost 3,756,978 4,050,659 372,818 470,928 474,811 602,103 688,713 32.66%
-
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%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 74,688 56,228 149,961 62,145 447,646 31,203 31,215 15.64%
Div Payout % 69.48% 0.00% 13.50% 159.03% 535.07% 50.59% 33.27% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
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%
NOSH 1,244,801 1,249,513 1,142,317 1,418,852 890,050 866,768 867,100 6.20%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.42% 2.42% 75.41% 7.22% 14.74% 9.29% 11.99% -
ROE 2.09% -1.77% 21.05% 1.19% 4.70% 1.78% 2.90% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 326.02 332.21 132.72 35.77 62.57 76.58 90.25 23.85%
EPS 8.64 -7.82 97.24 2.75 9.40 7.12 10.82 -3.67%
DPS 6.00 4.50 13.13 4.38 50.29 3.60 3.60 8.88%
NAPS 4.13 4.41 4.62 2.31 2.00 3.99 3.73 1.71%
Adjusted Per Share Value based on latest NOSH - 1,418,852
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 87.81 89.82 32.80 10.98 12.05 14.36 16.93 31.55%
EPS 2.33 -2.11 24.03 0.85 1.81 1.33 2.03 2.32%
DPS 1.62 1.22 3.24 1.34 9.69 0.68 0.68 15.55%
NAPS 1.1124 1.1923 1.1419 0.7092 0.3852 0.7483 0.6998 8.02%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
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%
P/EPS 24.55 -21.10 2.96 18.15 2.87 30.77 20.33 3.19%
EY 4.07 -4.74 33.76 5.51 34.81 3.25 4.92 -3.11%
DY 2.83 2.73 4.56 8.76 186.28 1.64 1.64 9.51%
P/NAPS 0.51 0.37 0.62 0.22 0.14 0.55 0.59 -2.39%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
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%
P/EPS 23.62 -21.61 1.96 29.05 2.87 29.51 17.65 4.97%
EY 4.23 -4.63 50.91 3.44 34.81 3.39 5.67 -4.76%
DY 2.94 2.66 6.87 5.48 186.28 1.71 1.88 7.73%
P/NAPS 0.49 0.38 0.41 0.35 0.14 0.53 0.51 -0.66%

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