[BJLAND] YoY TTM Result on 31-Oct-2007 [#2]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

17-Dec-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Oct-2007 [#2]

Profit Trend

QoQ- 508.67%

YoY- 842.03%

Quarter Report

BLB.pdf

Latest QR

Upcoming QR

BJLAND's Result

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
TTM Result
Revenue	4,124,205	4,065,864	3,211,229	586,943	546,713	521,700	790,815	31.67%
YoY %	1.43%	26.61%	447.11%	7.36%	4.79%	-34.03%	-	-
Horiz. %	521.51%	514.14%	406.07%	74.22%	69.13%	65.97%	100.00%	-
PBT	441,193	325,962	890,029	362,787	19,752	104,271	206,997	13.43%
YoY %	35.35%	-63.38%	145.33%	1,736.71%	-81.06%	-49.63%	-	-
Horiz. %	213.14%	157.47%	429.97%	175.26%	9.54%	50.37%	100.00%	-
Tax	-162,136	-136,387	-55,650	13,971	17,984	-65,197	-103,848	7.70%
YoY %	-18.88%	-145.08%	-498.33%	-22.31%	127.58%	37.22%	-	-
Horiz. %	156.13%	131.33%	53.59%	-13.45%	-17.32%	62.78%	100.00%	-
NP	279,057	189,575	834,379	376,758	37,736	39,074	103,149	18.03%
YoY %	47.20%	-77.28%	121.46%	898.40%	-3.42%	-62.12%	-	-
Horiz. %	270.54%	183.79%	808.91%	365.26%	36.58%	37.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,726	-5,908	699,367	379,054	40,238	38,332	103,149	1.63%
YoY %	2,024.95%	-100.84%	84.50%	842.03%	4.97%	-62.84%	-	-
Horiz. %	110.25%	-5.73%	678.02%	367.48%	39.01%	37.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.75%	41.84%	6.25%	-3.85%	-91.05%	62.53%	50.17%	-
YoY %	-12.17%	569.44%	262.34%	95.77%	-245.61%	24.64%	-	-
Horiz. %	73.25%	83.40%	12.46%	-7.67%	-181.48%	124.64%	100.00%	-
Total Cost	3,845,148	3,876,289	2,376,850	210,185	508,977	482,626	687,666	33.20%
YoY %	-0.80%	63.09%	1,030.84%	-58.70%	5.46%	-29.82%	-	-
Horiz. %	559.16%	563.69%	345.64%	30.56%	74.02%	70.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,344,763	4,968,852	5,727,025	2,251,391	1,622,075	3,475,856	3,358,284	8.04%
YoY %	7.57%	-13.24%	154.38%	38.80%	-53.33%	3.50%	-	-
Horiz. %	159.15%	147.96%	170.53%	67.04%	48.30%	103.50%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Dividend
Div	74,688	56,228	79,013	133,093	447,646	43,338	31,215	15.64%
YoY %	32.83%	-28.84%	-40.63%	-70.27%	932.92%	38.84%	-	-
Horiz. %	239.27%	180.13%	253.13%	426.38%	1,434.07%	138.84%	100.00%	-
Div Payout %	65.67%	0.00%	11.30%	35.11%	1,112.50%	113.06%	30.26%	-
YoY %	0.00%	0.00%	-67.82%	-96.84%	883.99%	273.63%	-	-
Horiz. %	217.02%	0.00%	37.34%	116.03%	3,676.47%	373.63%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Equity
Net Worth	5,344,763	4,968,852	5,727,025	2,251,391	1,622,075	3,475,856	3,358,284	8.04%
YoY %	7.57%	-13.24%	154.38%	38.80%	-53.33%	3.50%	-	-
Horiz. %	159.15%	147.96%	170.53%	67.04%	48.30%	103.50%	100.00%	-
NOSH	5,189,090	1,242,213	1,253,178	978,865	811,037	868,964	867,773	34.70%
YoY %	317.73%	-0.87%	28.02%	20.69%	-6.67%	0.14%	-	-
Horiz. %	597.98%	143.15%	144.41%	112.80%	93.46%	100.14%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Ratio Analysis
NP Margin	6.77%	4.66%	25.98%	64.19%	6.90%	7.49%	13.04%	-
YoY %	45.28%	-82.06%	-59.53%	830.29%	-7.88%	-42.56%	-	-
Horiz. %	51.92%	35.74%	199.23%	492.25%	52.91%	57.44%	100.00%	-
ROE	2.13%	-0.12%	12.21%	16.84%	2.48%	1.10%	3.07%	-
YoY %	1,875.00%	-100.98%	-27.49%	579.03%	125.45%	-64.17%	-	-
Horiz. %	69.38%	-3.91%	397.72%	548.53%	80.78%	35.83%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Per Share
RPS	79.48	327.31	256.25	59.96	67.41	60.04	91.13	-2.25%
YoY %	-75.72%	27.73%	327.37%	-11.05%	12.28%	-34.12%	-	-
Horiz. %	87.22%	359.17%	281.19%	65.80%	73.97%	65.88%	100.00%	-
EPS	2.19	-0.48	55.81	38.72	4.96	4.41	11.89	-24.56%
YoY %	556.25%	-100.86%	44.14%	680.65%	12.47%	-62.91%	-	-
Horiz. %	18.42%	-4.04%	469.39%	325.65%	41.72%	37.09%	100.00%	-
DPS	1.44	4.53	6.31	13.60	55.19	5.00	3.60	-14.15%
YoY %	-68.21%	-28.21%	-53.60%	-75.36%	1,003.80%	38.89%	-	-
Horiz. %	40.00%	125.83%	175.28%	377.78%	1,533.06%	138.89%	100.00%	-
NAPS	1.03	4.00	4.57	2.30	2.00	4.00	3.87	-19.78%
YoY %	-74.25%	-12.47%	98.70%	15.00%	-50.00%	3.36%	-	-
Horiz. %	26.61%	103.36%	118.09%	59.43%	51.68%	103.36%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 978,865
RPS	89.24	87.97	69.48	12.70	11.83	11.29	17.11	31.67%
YoY %	1.44%	26.61%	447.09%	7.35%	4.78%	-34.02%	-	-
Horiz. %	521.57%	514.14%	406.08%	74.23%	69.14%	65.98%	100.00%	-
EPS	2.46	-0.13	15.13	8.20	0.87	0.83	2.23	1.64%
YoY %	1,992.31%	-100.86%	84.51%	842.53%	4.82%	-62.78%	-	-
Horiz. %	110.31%	-5.83%	678.48%	367.71%	39.01%	37.22%	100.00%	-
DPS	1.62	1.22	1.71	2.88	9.69	0.94	0.68	15.55%
YoY %	32.79%	-28.65%	-40.62%	-70.28%	930.85%	38.24%	-	-
Horiz. %	238.24%	179.41%	251.47%	423.53%	1,425.00%	138.24%	100.00%	-
NAPS	1.1565	1.0751	1.2392	0.4871	0.351	0.7521	0.7266	8.05%
YoY %	7.57%	-13.24%	154.40%	38.77%	-53.33%	3.51%	-	-
Horiz. %	159.17%	147.96%	170.55%	67.04%	48.31%	103.51%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	-
Price	1.17	2.09	1.75	2.18	0.30	2.09	1.98	-
P/RPS	1.47	0.64	0.68	3.64	0.45	3.48	2.17	-6.28%
YoY %	129.69%	-5.88%	-81.32%	708.89%	-87.07%	60.37%	-	-
Horiz. %	67.74%	29.49%	31.34%	167.74%	20.74%	160.37%	100.00%	-
P/EPS	53.38	-439.44	3.14	5.63	6.05	47.38	16.66	21.40%
YoY %	112.15%	-14,094.90%	-44.23%	-6.94%	-87.23%	184.39%	-	-
Horiz. %	320.41%	-2,637.70%	18.85%	33.79%	36.31%	284.39%	100.00%	-
EY	1.87	-0.23	31.89	17.76	16.54	2.11	6.00	-17.65%
YoY %	913.04%	-100.72%	79.56%	7.38%	683.89%	-64.83%	-	-
Horiz. %	31.17%	-3.83%	531.50%	296.00%	275.67%	35.17%	100.00%	-
DY	1.23	2.17	3.60	6.24	183.98	2.39	1.82	-6.31%
YoY %	-43.32%	-39.72%	-42.31%	-96.61%	7,597.91%	31.32%	-	-
Horiz. %	67.58%	119.23%	197.80%	342.86%	10,108.79%	131.32%	100.00%	-
P/NAPS	1.14	0.52	0.38	0.95	0.15	0.52	0.51	14.33%
YoY %	119.23%	36.84%	-60.00%	533.33%	-71.15%	1.96%	-	-
Horiz. %	223.53%	101.96%	74.51%	186.27%	29.41%	101.96%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	20/12/10	15/12/09	18/12/08	17/12/07	19/12/06	22/12/05	21/12/04	-
Price	1.06	1.99	1.64	2.80	0.27	2.36	2.03	-
P/RPS	1.33	0.61	0.64	4.67	0.40	3.93	2.23	-8.24%
YoY %	118.03%	-4.69%	-86.30%	1,067.50%	-89.82%	76.23%	-	-
Horiz. %	59.64%	27.35%	28.70%	209.42%	17.94%	176.23%	100.00%	-
P/EPS	48.37	-418.42	2.94	7.23	5.44	53.50	17.08	18.93%
YoY %	111.56%	-14,331.97%	-59.34%	32.90%	-89.83%	213.23%	-	-
Horiz. %	283.20%	-2,449.77%	17.21%	42.33%	31.85%	313.23%	100.00%	-
EY	2.07	-0.24	34.03	13.83	18.38	1.87	5.86	-15.91%
YoY %	962.50%	-100.71%	146.06%	-24.76%	882.89%	-68.09%	-	-
Horiz. %	35.32%	-4.10%	580.72%	236.01%	313.65%	31.91%	100.00%	-
DY	1.36	2.27	3.84	4.86	204.42	2.12	1.77	-4.29%
YoY %	-40.09%	-40.89%	-20.99%	-97.62%	9,542.45%	19.77%	-	-
Horiz. %	76.84%	128.25%	216.95%	274.58%	11,549.15%	119.77%	100.00%	-
P/NAPS	1.03	0.50	0.36	1.22	0.14	0.59	0.52	12.05%
YoY %	106.00%	38.89%	-70.49%	771.43%	-76.27%	13.46%	-	-
Horiz. %	198.08%	96.15%	69.23%	234.62%	26.92%	113.46%	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