[BJLAND] YoY TTM Result on 31-Jul-2008 [#1]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

19-Sep-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jul-2008 [#1]

Profit Trend

QoQ- -3.38%

YoY- 1623.36%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	4,077,121	4,084,600	4,139,719	2,329,860	533,349	568,199	566,367	38.93%
YoY %	-0.18%	-1.33%	77.68%	336.84%	-6.13%	0.32%	-	-
Horiz. %	719.87%	721.19%	730.93%	411.37%	94.17%	100.32%	100.00%	-
PBT	440,960	466,152	262,065	1,161,006	44,065	70,046	122,543	23.77%
YoY %	-5.40%	77.88%	-77.43%	2,534.76%	-37.09%	-42.84%	-	-
Horiz. %	359.84%	380.40%	213.86%	947.43%	35.96%	57.16%	100.00%	-
Tax	-185,651	-165,053	-127,987	-11,791	15,978	900	-77,478	15.67%
YoY %	-12.48%	-28.96%	-985.46%	-173.80%	1,675.33%	101.16%	-	-
Horiz. %	239.62%	213.03%	165.19%	15.22%	-20.62%	-1.16%	100.00%	-
NP	255,309	301,099	134,078	1,149,215	60,043	70,946	45,065	33.49%
YoY %	-15.21%	124.57%	-88.33%	1,813.99%	-15.37%	57.43%	-	-
Horiz. %	566.54%	668.14%	297.52%	2,550.13%	133.24%	157.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,816	123,173	-69,561	1,073,240	62,276	72,743	44,784	-2.77%
YoY %	-69.30%	277.07%	-106.48%	1,623.36%	-14.39%	62.43%	-	-
Horiz. %	84.44%	275.04%	-155.33%	2,396.48%	139.06%	162.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.10%	35.41%	48.84%	1.02%	-36.26%	-1.28%	63.23%	-
YoY %	18.89%	-27.50%	4,688.24%	102.81%	-2,732.81%	-102.02%	-	-
Horiz. %	66.58%	56.00%	77.24%	1.61%	-57.35%	-2.02%	100.00%	-
Total Cost	3,821,812	3,783,501	4,005,641	1,180,645	473,306	497,253	521,302	39.35%
YoY %	1.01%	-5.55%	239.28%	149.45%	-4.82%	-4.61%	-	-
Horiz. %	733.13%	725.78%	768.39%	226.48%	90.79%	95.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,848,724	5,172,344	5,433,157	6,269,940	1,877,297	2,072,119	3,528,785	5.43%
YoY %	-6.26%	-4.80%	-13.35%	233.99%	-9.40%	-41.28%	-	-
Horiz. %	137.40%	146.58%	153.97%	177.68%	53.20%	58.72%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	39,041	74,688	56,228	115,231	96,875	447,646	43,338	-1.72%
YoY %	-47.73%	32.83%	-51.20%	18.95%	-78.36%	932.92%	-	-
Horiz. %	90.08%	172.34%	129.74%	265.89%	223.53%	1,032.92%	100.00%	-
Div Payout %	103.24%	60.64%	0.00%	10.74%	155.56%	615.38%	96.77%	-
YoY %	70.25%	0.00%	0.00%	-93.10%	-74.72%	535.92%	-	-
Horiz. %	106.69%	62.66%	0.00%	11.10%	160.75%	635.92%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	4,848,724	5,172,344	5,433,157	6,269,940	1,877,297	2,072,119	3,528,785	5.43%
YoY %	-6.26%	-4.80%	-13.35%	233.99%	-9.40%	-41.28%	-	-
Horiz. %	137.40%	146.58%	153.97%	177.68%	53.20%	58.72%	100.00%	-
NOSH	4,707,500	1,243,351	1,232,008	1,365,999	938,648	893,154	867,023	32.55%
YoY %	278.61%	0.92%	-9.81%	45.53%	5.09%	3.01%	-	-
Horiz. %	542.95%	143.40%	142.10%	157.55%	108.26%	103.01%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	6.26%	7.37%	3.24%	49.33%	11.26%	12.49%	7.96%	-
YoY %	-15.06%	127.47%	-93.43%	338.10%	-9.85%	56.91%	-	-
Horiz. %	78.64%	92.59%	40.70%	619.72%	141.46%	156.91%	100.00%	-
ROE	0.78%	2.38%	-1.28%	17.12%	3.32%	3.51%	1.27%	-
YoY %	-67.23%	285.94%	-107.48%	415.66%	-5.41%	176.38%	-	-
Horiz. %	61.42%	187.40%	-100.79%	1,348.03%	261.42%	276.38%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	86.61	328.52	336.01	170.56	56.82	63.62	65.32	4.81%
YoY %	-73.64%	-2.23%	97.00%	200.18%	-10.69%	-2.60%	-	-
Horiz. %	132.59%	502.94%	514.41%	261.11%	86.99%	97.40%	100.00%	-
EPS	0.80	9.91	-5.65	78.57	6.63	8.14	5.17	-26.71%
YoY %	-91.93%	275.40%	-107.19%	1,085.07%	-18.55%	57.45%	-	-
Horiz. %	15.47%	191.68%	-109.28%	1,519.73%	128.24%	157.45%	100.00%	-
DPS	0.83	6.00	4.56	8.44	10.32	50.12	5.00	-25.85%
YoY %	-86.17%	31.58%	-45.97%	-18.22%	-79.41%	902.40%	-	-
Horiz. %	16.60%	120.00%	91.20%	168.80%	206.40%	1,002.40%	100.00%	-
NAPS	1.03	4.16	4.41	4.59	2.00	2.32	4.07	-20.45%
YoY %	-75.24%	-5.67%	-3.92%	129.50%	-13.79%	-43.00%	-	-
Horiz. %	25.31%	102.21%	108.35%	112.78%	49.14%	57.00%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,365,999
RPS	88.22	88.38	89.57	50.41	11.54	12.29	12.25	38.94%
YoY %	-0.18%	-1.33%	77.68%	336.83%	-6.10%	0.33%	-	-
Horiz. %	720.16%	721.47%	731.18%	411.51%	94.20%	100.33%	100.00%	-
EPS	0.82	2.67	-1.51	23.22	1.35	1.57	0.97	-2.75%
YoY %	-69.29%	276.82%	-106.50%	1,620.00%	-14.01%	61.86%	-	-
Horiz. %	84.54%	275.26%	-155.67%	2,393.81%	139.18%	161.86%	100.00%	-
DPS	0.84	1.62	1.22	2.49	2.10	9.69	0.94	-1.85%
YoY %	-48.15%	32.79%	-51.00%	18.57%	-78.33%	930.85%	-	-
Horiz. %	89.36%	172.34%	129.79%	264.89%	223.40%	1,030.85%	100.00%	-
NAPS	1.0491	1.1192	1.1756	1.3566	0.4062	0.4483	0.7635	5.43%
YoY %	-6.26%	-4.80%	-13.34%	233.97%	-9.39%	-41.28%	-	-
Horiz. %	137.41%	146.59%	153.98%	177.68%	53.20%	58.72%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	1.06	2.13	1.91	2.21	0.90	0.26	2.08	-
P/RPS	1.22	0.65	0.57	1.30	1.58	0.41	3.18	-14.75%
YoY %	87.69%	14.04%	-56.15%	-17.72%	285.37%	-87.11%	-	-
Horiz. %	38.36%	20.44%	17.92%	40.88%	49.69%	12.89%	100.00%	-
P/EPS	131.95	21.50	-33.83	2.81	13.57	3.19	40.27	21.86%
YoY %	513.72%	163.55%	-1,303.91%	-79.29%	325.39%	-92.08%	-	-
Horiz. %	327.66%	53.39%	-84.01%	6.98%	33.70%	7.92%	100.00%	-
EY	0.76	4.65	-2.96	35.55	7.37	31.33	2.48	-17.88%
YoY %	-83.66%	257.09%	-108.33%	382.36%	-76.48%	1,163.31%	-	-
Horiz. %	30.65%	187.50%	-119.35%	1,433.47%	297.18%	1,263.31%	100.00%	-
DY	0.78	2.82	2.39	3.82	11.47	192.77	2.40	-17.07%
YoY %	-72.34%	17.99%	-37.43%	-66.70%	-94.05%	7,932.08%	-	-
Horiz. %	32.50%	117.50%	99.58%	159.17%	477.92%	8,032.08%	100.00%	-
P/NAPS	1.03	0.51	0.43	0.48	0.45	0.11	0.51	12.42%
YoY %	101.96%	18.60%	-10.42%	6.67%	309.09%	-78.43%	-	-
Horiz. %	201.96%	100.00%	84.31%	94.12%	88.24%	21.57%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	22/09/11	21/09/10	28/09/09	19/09/08	26/09/07	25/09/06	22/09/05	-
Price	0.93	1.19	1.89	1.97	1.47	0.26	2.12	-
P/RPS	1.07	0.36	0.56	1.16	2.59	0.41	3.25	-16.89%
YoY %	197.22%	-35.71%	-51.72%	-55.21%	531.71%	-87.38%	-	-
Horiz. %	32.92%	11.08%	17.23%	35.69%	79.69%	12.62%	100.00%	-
P/EPS	115.77	12.01	-33.47	2.51	22.16	3.19	41.04	18.85%
YoY %	863.95%	135.88%	-1,433.47%	-88.67%	594.67%	-92.23%	-	-
Horiz. %	282.09%	29.26%	-81.55%	6.12%	54.00%	7.77%	100.00%	-
EY	0.86	8.32	-2.99	39.88	4.51	31.33	2.44	-15.94%
YoY %	-89.66%	378.26%	-107.50%	784.26%	-85.60%	1,184.02%	-	-
Horiz. %	35.25%	340.98%	-122.54%	1,634.43%	184.84%	1,284.02%	100.00%	-
DY	0.89	5.04	2.41	4.28	7.02	192.77	2.36	-14.99%
YoY %	-82.34%	109.13%	-43.69%	-39.03%	-96.36%	8,068.22%	-	-
Horiz. %	37.71%	213.56%	102.12%	181.36%	297.46%	8,168.22%	100.00%	-
P/NAPS	0.90	0.29	0.43	0.43	0.74	0.11	0.52	9.56%
YoY %	210.34%	-32.56%	0.00%	-41.89%	572.73%	-78.85%	-	-
Horiz. %	173.08%	55.77%	82.69%	82.69%	142.31%	21.15%	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