[BJLAND] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -12.23%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 774,090 709,388 1,488,364 1,777,533 2,334,870 2,857,372 2,966,071 -59.06%
PBT 251,876 196,644 294,209 374,624 467,182 411,700 307,658 -12.45%
Tax -89,776 -87,228 -162,080 -207,010 -276,210 -299,864 -284,626 -53.56%
NP 162,100 109,416 132,129 167,613 190,972 111,836 23,032 265.95%
-
NP to SH 162,100 109,416 132,129 167,613 190,972 111,836 23,032 265.95%
-
Tax Rate 35.64% 44.36% 55.09% 55.26% 59.12% 72.84% 92.51% -
Total Cost 611,990 599,972 1,356,235 1,609,920 2,143,898 2,745,536 2,943,039 -64.80%
-
Net Worth 3,172,652 3,204,325 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 33.89%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - 21,485 -
Div Payout % - - - - - - 93.28% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 3,172,652 3,204,325 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 33.89%
NOSH 866,844 868,380 866,990 866,965 867,266 868,291 859,402 0.57%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 20.94% 15.42% 8.88% 9.43% 8.18% 3.91% 0.78% -
ROE 5.11% 3.41% 4.14% 5.14% 5.90% 5.48% 1.13% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 89.30 81.69 171.67 205.03 269.22 329.08 345.13 -59.29%
EPS 18.70 12.60 15.24 19.33 22.02 12.88 2.68 263.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.66 3.69 3.68 3.76 3.73 2.35 2.38 33.12%
Adjusted Per Share Value based on latest NOSH - 865,988
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 16.75 15.35 32.20 38.46 50.52 61.83 64.18 -59.06%
EPS 3.51 2.37 2.86 3.63 4.13 2.42 0.50 265.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.6865 0.6933 0.6903 0.7053 0.6999 0.4415 0.4426 33.88%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.31 2.36 1.94 2.16 2.22 2.97 3.95 -
P/RPS 2.59 2.89 1.13 1.05 0.82 0.90 1.14 72.56%
P/EPS 12.35 18.73 12.73 11.17 10.08 23.06 147.39 -80.76%
EY 8.10 5.34 7.86 8.95 9.92 4.34 0.68 419.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 0.63 0.64 0.53 0.57 0.60 1.26 1.66 -47.48%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 -
Price 2.08 2.29 2.10 1.99 2.03 2.42 3.17 -
P/RPS 2.33 2.80 1.22 0.97 0.75 0.74 0.92 85.48%
P/EPS 11.12 18.17 13.78 10.29 9.22 18.79 118.28 -79.23%
EY 8.99 5.50 7.26 9.72 10.85 5.32 0.85 379.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.57 0.62 0.57 0.53 0.54 1.03 1.33 -43.06%

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