[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -17.19%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 776,904 794,918 774,090 709,388 1,488,364 1,777,533 2,334,870 -52.01%
PBT 191,392 264,556 251,876 196,644 294,209 374,624 467,182 -44.86%
Tax -97,457 -100,381 -89,776 -87,228 -162,080 -207,010 -276,210 -50.09%
NP 93,935 164,174 162,100 109,416 132,129 167,613 190,972 -37.71%
-
NP to SH 93,935 164,174 162,100 109,416 132,129 167,613 190,972 -37.71%
-
Tax Rate 50.92% 37.94% 35.64% 44.36% 55.09% 55.26% 59.12% -
Total Cost 682,969 630,744 611,990 599,972 1,356,235 1,609,920 2,143,898 -53.38%
-
Net Worth 3,260,392 3,217,014 3,172,652 3,204,325 3,190,525 3,259,790 3,234,902 0.52%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 31,216 - - - - - - -
Div Payout % 33.23% - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 3,260,392 3,217,014 3,172,652 3,204,325 3,190,525 3,259,790 3,234,902 0.52%
NOSH 867,125 867,119 866,844 868,380 866,990 866,965 867,266 -0.01%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 12.09% 20.65% 20.94% 15.42% 8.88% 9.43% 8.18% -
ROE 2.88% 5.10% 5.11% 3.41% 4.14% 5.14% 5.90% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 89.60 91.67 89.30 81.69 171.67 205.03 269.22 -52.00%
EPS 10.83 18.93 18.70 12.60 15.24 19.33 22.02 -37.71%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.71 3.66 3.69 3.68 3.76 3.73 0.53%
Adjusted Per Share Value based on latest NOSH - 868,380
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 15.54 15.90 15.48 14.19 29.77 35.55 46.70 -52.01%
EPS 1.88 3.28 3.24 2.19 2.64 3.35 3.82 -37.69%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6521 0.6434 0.6345 0.6409 0.6381 0.652 0.647 0.52%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.20 2.04 2.31 2.36 1.94 2.16 2.22 -
P/RPS 2.46 2.23 2.59 2.89 1.13 1.05 0.82 108.14%
P/EPS 20.31 10.77 12.35 18.73 12.73 11.17 10.08 59.59%
EY 4.92 9.28 8.10 5.34 7.86 8.95 9.92 -37.36%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.63 0.64 0.53 0.57 0.60 -1.11%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 -
Price 1.91 2.50 2.08 2.29 2.10 1.99 2.03 -
P/RPS 2.13 2.73 2.33 2.80 1.22 0.97 0.75 100.67%
P/EPS 17.63 13.20 11.12 18.17 13.78 10.29 9.22 54.11%
EY 5.67 7.57 8.99 5.50 7.26 9.72 10.85 -35.14%
DY 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.57 0.62 0.57 0.53 0.54 -3.74%

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