[BJLAND] YoY TTM Result on 31-Jan-2006 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -174.76%
YoY- -131.09%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 4,188,538 633,535 571,366 488,147 725,156 766,906 2,068,951 12.46%
PBT 846,622 469,092 67,353 19,220 187,968 227,436 296,725 19.07%
Tax -84,756 3,693 23,795 -47,569 -95,787 -99,793 -223,025 -14.87%
NP 761,866 472,785 91,148 -28,349 92,181 127,643 73,700 47.54%
-
NP to SH 583,504 477,204 93,472 -28,658 92,181 127,643 73,700 41.13%
-
Tax Rate 10.01% -0.79% -35.33% 247.50% 50.96% 43.88% 75.16% -
Total Cost 3,426,672 160,750 480,218 516,496 632,975 639,263 1,995,251 9.42%
-
Net Worth 5,411,200 2,314,112 1,917,900 1,820,491 3,440,629 3,218,979 3,256,116 8.82%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 42,265 169,841 32,041 458,943 31,215 - 15,448 18.24%
Div Payout % 7.24% 35.59% 34.28% 0.00% 33.86% - 20.96% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 5,411,200 2,314,112 1,917,900 1,820,491 3,440,629 3,218,979 3,256,116 8.82%
NOSH 1,186,666 993,181 958,950 888,044 866,657 867,649 865,988 5.38%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 18.19% 74.63% 15.95% -5.81% 12.71% 16.64% 3.56% -
ROE 10.78% 20.62% 4.87% -1.57% 2.68% 3.97% 2.26% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 352.97 63.79 59.58 54.97 83.67 88.39 238.91 6.71%
EPS 49.17 48.05 9.75 -3.23 10.64 14.71 8.51 33.92%
DPS 3.56 17.10 3.34 51.68 3.60 0.00 1.80 12.02%
NAPS 4.56 2.33 2.00 2.05 3.97 3.71 3.76 3.26%
Adjusted Per Share Value based on latest NOSH - 888,044
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 83.77 12.67 11.43 9.76 14.50 15.34 41.38 12.46%
EPS 11.67 9.54 1.87 -0.57 1.84 2.55 1.47 41.19%
DPS 0.85 3.40 0.64 9.18 0.62 0.00 0.31 18.28%
NAPS 1.0822 0.4628 0.3836 0.3641 0.6881 0.6438 0.6512 8.82%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.61 2.78 0.46 0.29 2.25 2.04 2.16 -
P/RPS 0.46 4.36 0.77 0.53 2.69 2.31 0.90 -10.57%
P/EPS 3.27 5.79 4.72 -8.99 21.15 13.87 25.38 -28.90%
EY 30.54 17.28 21.19 -11.13 4.73 7.21 3.94 40.63%
DY 2.21 6.15 7.26 178.21 1.60 0.00 0.83 17.71%
P/NAPS 0.35 1.19 0.23 0.14 0.57 0.55 0.57 -7.79%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 20/03/09 24/03/08 21/03/07 22/03/06 28/03/05 19/03/04 26/03/03 -
Price 1.47 2.60 0.43 0.27 2.20 2.50 1.99 -
P/RPS 0.42 4.08 0.72 0.49 2.63 2.83 0.83 -10.72%
P/EPS 2.99 5.41 4.41 -8.37 20.68 16.99 23.38 -28.99%
EY 33.45 18.48 22.67 -11.95 4.83 5.88 4.28 40.82%
DY 2.42 6.58 7.77 191.41 1.64 0.00 0.90 17.90%
P/NAPS 0.32 1.12 0.22 0.13 0.55 0.67 0.53 -8.05%

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