[BJLAND] YoY TTM Result on 31-Jan-2008 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 25.89%
YoY- 410.53%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 4,120,841 3,901,337 4,188,538 633,535 571,366 488,147 725,156 33.56%
PBT 514,669 326,718 846,622 469,092 67,353 19,220 187,968 18.26%
Tax -177,271 -134,337 -84,756 3,693 23,795 -47,569 -95,787 10.79%
NP 337,398 192,381 761,866 472,785 91,148 -28,349 92,181 24.12%
-
NP to SH 157,204 -14,120 583,504 477,204 93,472 -28,658 92,181 9.29%
-
Tax Rate 34.44% 41.12% 10.01% -0.79% -35.33% 247.50% 50.96% -
Total Cost 3,783,443 3,708,956 3,426,672 160,750 480,218 516,496 632,975 34.69%
-
Net Worth 5,186,628 5,115,965 5,411,200 2,314,112 1,917,900 1,820,491 3,440,629 7.07%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 74,688 56,228 42,265 169,841 32,041 458,943 31,215 15.64%
Div Payout % 47.51% 0.00% 7.24% 35.59% 34.28% 0.00% 33.86% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 5,186,628 5,115,965 5,411,200 2,314,112 1,917,900 1,820,491 3,440,629 7.07%
NOSH 4,987,142 1,241,739 1,186,666 993,181 958,950 888,044 866,657 33.84%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 8.19% 4.93% 18.19% 74.63% 15.95% -5.81% 12.71% -
ROE 3.03% -0.28% 10.78% 20.62% 4.87% -1.57% 2.68% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 82.63 314.18 352.97 63.79 59.58 54.97 83.67 -0.20%
EPS 3.15 -1.14 49.17 48.05 9.75 -3.23 10.64 -18.35%
DPS 1.50 4.50 3.56 17.10 3.34 51.68 3.60 -13.57%
NAPS 1.04 4.12 4.56 2.33 2.00 2.05 3.97 -20.00%
Adjusted Per Share Value based on latest NOSH - 993,181
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 89.16 84.41 90.63 13.71 12.36 10.56 15.69 33.56%
EPS 3.40 -0.31 12.63 10.33 2.02 -0.62 1.99 9.33%
DPS 1.62 1.22 0.91 3.67 0.69 9.93 0.68 15.55%
NAPS 1.1222 1.107 1.1708 0.5007 0.415 0.3939 0.7445 7.07%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.19 2.03 1.61 2.78 0.46 0.29 2.25 -
P/RPS 1.44 0.65 0.46 4.36 0.77 0.53 2.69 -9.88%
P/EPS 37.75 -178.52 3.27 5.79 4.72 -8.99 21.15 10.13%
EY 2.65 -0.56 30.54 17.28 21.19 -11.13 4.73 -9.20%
DY 1.26 2.22 2.21 6.15 7.26 178.21 1.60 -3.90%
P/NAPS 1.14 0.49 0.35 1.19 0.23 0.14 0.57 12.24%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 22/03/11 22/03/10 20/03/09 24/03/08 21/03/07 22/03/06 28/03/05 -
Price 1.08 1.99 1.47 2.60 0.43 0.27 2.20 -
P/RPS 1.31 0.63 0.42 4.08 0.72 0.49 2.63 -10.96%
P/EPS 34.26 -175.00 2.99 5.41 4.41 -8.37 20.68 8.77%
EY 2.92 -0.57 33.45 18.48 22.67 -11.95 4.83 -8.04%
DY 1.39 2.26 2.42 6.58 7.77 191.41 1.64 -2.71%
P/NAPS 1.04 0.48 0.32 1.12 0.22 0.13 0.55 11.19%

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