[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 53.72%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 561,541 488,634 513,088 452,392 668,951 722,818 797,258 -20.88%
PBT 99,961 64,962 160,644 115,132 140,577 261,856 285,884 -50.46%
Tax -11,101 -23,018 -25,108 -10,312 -73,119 -99,870 -105,132 -77.75%
NP 88,860 41,944 135,536 104,820 67,458 161,985 180,752 -37.79%
-
NP to SH 89,066 41,532 134,052 103,696 67,458 161,985 180,752 -37.69%
-
Tax Rate 11.11% 35.43% 15.63% 8.96% 52.01% 38.14% 36.77% -
Total Cost 472,681 446,690 377,552 347,572 601,493 560,833 616,506 -16.27%
-
Net Worth 1,792,757 1,793,692 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 -34.24%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 442,916 545,982 - - 43,376 - - -
Div Payout % 497.29% 1,314.61% - - 64.30% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,792,757 1,793,692 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 -34.24%
NOSH 878,802 874,971 869,338 867,023 867,538 867,159 867,332 0.88%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 15.82% 8.58% 26.42% 23.17% 10.08% 22.41% 22.67% -
ROE 4.97% 2.32% 3.86% 2.94% 1.92% 4.71% 5.39% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 63.90 55.85 59.02 52.18 77.11 83.35 91.92 -21.57%
EPS 8.46 4.65 14.20 11.96 7.78 18.68 20.84 -45.26%
DPS 50.40 62.40 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.04 2.05 4.00 4.07 4.06 3.97 3.87 -34.82%
Adjusted Per Share Value based on latest NOSH - 867,023
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 12.15 10.57 11.10 9.79 14.47 15.64 17.25 -20.88%
EPS 1.93 0.90 2.90 2.24 1.46 3.50 3.91 -37.62%
DPS 9.58 11.81 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.3879 0.3881 0.7524 0.7635 0.7621 0.7449 0.7263 -34.24%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.27 0.29 2.09 2.08 2.19 2.25 1.98 -
P/RPS 0.42 0.52 3.54 3.99 2.84 2.70 2.15 -66.43%
P/EPS 2.66 6.11 13.55 17.39 28.16 12.04 9.50 -57.30%
EY 37.54 16.37 7.38 5.75 3.55 8.30 10.53 133.91%
DY 186.67 215.17 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.13 0.14 0.52 0.51 0.54 0.57 0.51 -59.89%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 22/03/06 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 -
Price 0.27 0.27 2.36 2.12 2.10 2.20 2.03 -
P/RPS 0.42 0.48 4.00 4.06 2.72 2.64 2.21 -67.04%
P/EPS 2.66 5.69 15.30 17.73 27.01 11.78 9.74 -58.00%
EY 37.54 17.58 6.53 5.64 3.70 8.49 10.27 137.85%
DY 186.67 231.11 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.13 0.13 0.59 0.52 0.52 0.55 0.52 -60.41%

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