[BJLAND] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 48.15%
YoY- -15.12%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 842,064 776,904 794,918 774,090 709,388 1,488,364 1,777,533 -39.25%
PBT 292,524 191,392 264,556 251,876 196,644 294,209 374,624 -15.21%
Tax -121,236 -97,457 -100,381 -89,776 -87,228 -162,080 -207,010 -30.02%
NP 171,288 93,935 164,174 162,100 109,416 132,129 167,613 1.45%
-
NP to SH 171,288 93,935 164,174 162,100 109,416 132,129 167,613 1.45%
-
Tax Rate 41.44% 50.92% 37.94% 35.64% 44.36% 55.09% 55.26% -
Total Cost 670,776 682,969 630,744 611,990 599,972 1,356,235 1,609,920 -44.24%
-
Net Worth 3,267,994 3,260,392 3,217,014 3,172,652 3,204,325 3,190,525 3,259,790 0.16%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 31,216 - - - - - -
Div Payout % - 33.23% - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 3,267,994 3,260,392 3,217,014 3,172,652 3,204,325 3,190,525 3,259,790 0.16%
NOSH 866,842 867,125 867,119 866,844 868,380 866,990 866,965 -0.00%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 20.34% 12.09% 20.65% 20.94% 15.42% 8.88% 9.43% -
ROE 5.24% 2.88% 5.10% 5.11% 3.41% 4.14% 5.14% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 97.14 89.60 91.67 89.30 81.69 171.67 205.03 -39.25%
EPS 19.76 10.83 18.93 18.70 12.60 15.24 19.33 1.47%
DPS 0.00 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.76 3.71 3.66 3.69 3.68 3.76 0.17%
Adjusted Per Share Value based on latest NOSH - 867,463
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 18.22 16.81 17.20 16.75 15.35 32.20 38.46 -39.25%
EPS 3.71 2.03 3.55 3.51 2.37 2.86 3.63 1.46%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7071 0.7055 0.6961 0.6865 0.6933 0.6903 0.7053 0.17%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.15 2.20 2.04 2.31 2.36 1.94 2.16 -
P/RPS 2.21 2.46 2.23 2.59 2.89 1.13 1.05 64.31%
P/EPS 10.88 20.31 10.77 12.35 18.73 12.73 11.17 -1.73%
EY 9.19 4.92 9.28 8.10 5.34 7.86 8.95 1.78%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.55 0.63 0.64 0.53 0.57 0.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 -
Price 2.05 1.91 2.50 2.08 2.29 2.10 1.99 -
P/RPS 2.11 2.13 2.73 2.33 2.80 1.22 0.97 67.96%
P/EPS 10.37 17.63 13.20 11.12 18.17 13.78 10.29 0.51%
EY 9.64 5.67 7.57 8.99 5.50 7.26 9.72 -0.54%
DY 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.67 0.57 0.62 0.57 0.53 1.25%

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