[BJLAND] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -8.38%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 2,334,870 2,857,372 2,966,071 2,973,693 3,011,990 3,046,216 2,773,246 -10.80%
PBT 467,182 411,700 307,658 389,084 417,616 413,440 319,832 28.64%
Tax -276,210 -299,864 -284,626 -289,145 -308,540 -289,776 -264,406 2.94%
NP 190,972 111,836 23,032 99,938 109,076 123,664 55,426 127.61%
-
NP to SH 190,972 111,836 23,032 99,938 109,076 123,664 55,426 127.61%
-
Tax Rate 59.12% 72.84% 92.51% 74.31% 73.88% 70.09% 82.67% -
Total Cost 2,143,898 2,745,536 2,943,039 2,873,754 2,902,914 2,922,552 2,717,820 -14.58%
-
Net Worth 3,234,902 2,040,485 2,045,379 2,147,654 2,118,558 2,077,823 2,097,375 33.38%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 21,485 - - - 20,725 -
Div Payout % - - 93.28% - - - 37.39% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 3,234,902 2,040,485 2,045,379 2,147,654 2,118,558 2,077,823 2,097,375 33.38%
NOSH 867,266 868,291 859,402 855,639 850,826 837,831 829,002 3.04%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 8.18% 3.91% 0.78% 3.36% 3.62% 4.06% 2.00% -
ROE 5.90% 5.48% 1.13% 4.65% 5.15% 5.95% 2.64% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 269.22 329.08 345.13 347.54 354.01 363.58 334.53 -13.44%
EPS 22.02 12.88 2.68 11.68 12.82 14.76 4.61 182.81%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.73 2.35 2.38 2.51 2.49 2.48 2.53 29.44%
Adjusted Per Share Value based on latest NOSH - 854,225
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 46.70 57.15 59.32 59.47 60.24 60.92 55.46 -10.80%
EPS 3.82 2.24 0.46 2.00 2.18 2.47 1.11 127.43%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.41 -
NAPS 0.647 0.4081 0.4091 0.4295 0.4237 0.4156 0.4195 33.38%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.22 2.97 3.95 2.08 1.88 2.08 1.84 -
P/RPS 0.82 0.90 1.14 0.60 0.53 0.57 0.55 30.41%
P/EPS 10.08 23.06 147.39 17.81 14.66 14.09 27.52 -48.71%
EY 9.92 4.34 0.68 5.62 6.82 7.10 3.63 95.10%
DY 0.00 0.00 0.63 0.00 0.00 0.00 1.36 -
P/NAPS 0.60 1.26 1.66 0.83 0.76 0.84 0.73 -12.22%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 24/09/02 21/06/02 20/03/02 21/12/01 27/09/01 28/06/01 -
Price 2.03 2.42 3.17 2.03 2.11 1.61 1.92 -
P/RPS 0.75 0.74 0.92 0.58 0.60 0.44 0.57 20.01%
P/EPS 9.22 18.79 118.28 17.38 16.46 10.91 28.72 -53.01%
EY 10.85 5.32 0.85 5.75 6.08 9.17 3.48 112.97%
DY 0.00 0.00 0.79 0.00 0.00 0.00 1.30 -
P/NAPS 0.54 1.03 1.33 0.81 0.85 0.65 0.76 -20.32%

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